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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,356£40,961£41,985£43,035£44,326£210,664
Total Expenses£38,132£38,407£38,709£39,018£39,346£193,612
Profit Before Tax£2,224£2,554£3,276£4,017£4,981£17,052
Profit After Tax £1,801£2,069£2,654£3,254£4,034£13,812
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£1,807£2,075£15,154£25,567£33,726£78,330
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%