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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,440£25,822£26,467£27,129£27,943£132,800
Total Expenses£23,588£23,672£23,780£23,890£24,014£118,943
Profit Before Tax£1,852£2,149£2,687£3,239£3,929£13,857
Profit After Tax £1,500£1,741£2,177£2,624£3,182£11,224
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£1,505£1,746£11,777£19,760£25,986£60,774
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%17%39%