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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,714£29,432£30,315£144,076
Total Expenses£24,399£24,487£24,600£24,715£24,846£123,046
Profit Before Tax£3,201£3,527£4,115£4,717£5,469£21,029
Profit After Tax £2,593£2,857£3,333£3,821£4,430£17,034
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£2,598£2,862£13,233£21,493£27,946£68,132
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%13%17%42%