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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,828£28,245£28,952£29,675£30,566£145,266
Total Expenses£25,612£25,700£25,813£25,930£26,061£129,117
Profit Before Tax£2,216£2,546£3,138£3,746£4,504£16,149
Profit After Tax £1,795£2,062£2,542£3,034£3,648£13,081
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£1,800£2,067£13,042£21,777£28,590£67,276
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%8%13%17%39%