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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,172£29,610£30,350£31,109£32,042£152,282
Total Expenses£26,496£26,648£26,824£27,004£27,198£134,170
Profit Before Tax£2,676£2,961£3,526£4,105£4,844£18,111
Profit After Tax £2,168£2,399£2,856£3,325£3,923£14,670
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£2,172£2,403£12,356£20,283£26,489£63,704
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%13%17%41%