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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,732£22,058£22,609£23,175£23,870£113,444
Total Expenses£20,757£20,836£20,934£21,034£21,147£104,708
Profit Before Tax£975£1,222£1,675£2,140£2,723£8,736
Profit After Tax £789£990£1,357£1,734£2,206£7,076
Change In Property Value£4£4£8,360£14,923£19,858£43,150
Net Return£794£994£9,717£16,656£22,064£50,225
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%