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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,176£28,599£29,314£30,046£30,948£147,083
Total Expenses£26,131£26,184£26,267£26,351£26,452£131,385
Profit Before Tax£2,045£2,414£3,047£3,695£4,496£15,698
Profit After Tax £1,657£1,955£2,468£2,993£3,642£12,715
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£1,662£1,961£13,968£23,521£30,959£72,072
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%