Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,228£27,636£28,327£29,036£29,907£142,134
Total Expenses£24,362£24,449£24,561£24,676£24,805£122,852
Profit Before Tax£2,866£3,188£3,767£4,360£5,101£19,282
Profit After Tax £2,322£2,582£3,051£3,532£4,132£15,618
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£2,326£2,587£12,951£21,203£27,648£66,716
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%