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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£22,493£22,635£22,795£22,959£23,136£114,018
Profit Before Tax£2,707£2,943£3,422£3,913£4,543£17,529
Profit After Tax £2,192£2,384£2,772£3,170£3,680£14,199
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£2,196£2,388£10,572£17,093£22,208£54,458
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%14%18%44%