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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,372£21,693£22,235£22,791£23,474£111,565
Total Expenses£19,015£19,093£19,191£19,290£19,401£95,990
Profit Before Tax£2,357£2,599£3,044£3,501£4,073£15,574
Profit After Tax £1,909£2,105£2,466£2,836£3,299£12,615
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£1,913£2,109£9,966£16,223£21,115£51,326
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%43%