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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,100£26,492£27,154£27,833£28,668£136,246
Total Expenses£22,583£22,694£22,827£22,963£23,113£114,178
Profit Before Tax£3,517£3,798£4,327£4,870£5,555£22,067
Profit After Tax £2,849£3,076£3,505£3,945£4,500£17,874
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£2,853£3,081£12,005£19,117£24,690£61,746
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%