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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,524£28,952£29,676£30,418£31,330£148,899
Total Expenses£27,157£27,212£27,295£27,380£27,482£136,526
Profit Before Tax£1,367£1,740£2,381£3,038£3,848£12,373
Profit After Tax £1,107£1,410£1,928£2,460£3,117£10,022
Change In Property Value£6,000£6,060£18,362£25,217£29,504£85,142
Net Return£7,107£7,470£20,290£27,677£32,621£95,165
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)4%4%10%14%16%48%