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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,596£22,935£23,508£24,096£24,819£117,954
Total Expenses£20,303£20,432£20,579£20,729£20,890£102,933
Profit Before Tax£2,293£2,503£2,929£3,367£3,929£15,021
Profit After Tax £1,857£2,027£2,373£2,727£3,182£12,167
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£1,861£2,031£9,373£15,223£19,810£48,297
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%44%