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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,884£23,456£24,160£114,822
Total Expenses£20,157£20,201£20,268£20,336£20,417£101,378
Profit Before Tax£1,839£2,125£2,616£3,120£3,743£13,444
Profit After Tax £1,490£1,721£2,119£2,527£3,032£10,890
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£1,494£1,726£10,919£18,236£23,935£56,310
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%8%13%17%40%