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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,628£27,027£27,703£28,396£29,248£139,002
Total Expenses£25,381£25,432£25,511£25,591£25,687£127,601
Profit Before Tax£1,247£1,595£2,193£2,805£3,561£11,401
Profit After Tax £1,010£1,292£1,776£2,272£2,884£9,235
Change In Property Value£5,600£5,656£17,138£23,536£27,537£79,466
Net Return£6,610£6,948£18,914£25,808£30,421£88,701
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)4%4%10%14%16%48%