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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,800£29,232£29,963£30,712£31,633£150,340
Total Expenses£27,098£27,187£27,303£27,422£27,557£136,567
Profit Before Tax£1,702£2,045£2,660£3,290£4,076£13,773
Profit After Tax £1,379£1,656£2,154£2,665£3,302£11,156
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£1,384£1,662£13,354£22,657£29,906£68,964
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%