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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,160£63,092£64,670£66,286£68,275£324,484
Total Expenses£59,595£59,734£59,935£60,141£60,382£299,787
Profit Before Tax£2,565£3,358£4,735£6,146£7,893£24,696
Profit After Tax £2,078£2,720£3,835£4,978£6,393£20,004
Change In Property Value£13£13£25,901£46,232£61,522£133,681
Net Return£2,090£2,733£29,736£51,211£67,915£153,685
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%6%11%15%33%