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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£17,325£17,439£17,567£17,698£17,838£87,865
Profit Before Tax£1,719£1,891£2,246£2,610£3,080£11,547
Profit After Tax £1,393£1,532£1,819£2,114£2,494£9,353
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£1,396£1,535£7,720£12,646£16,509£39,805
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%43%