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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£23,414£23,591£23,783£23,981£24,188£118,957
Profit Before Tax£802£989£1,410£1,843£2,410£7,454
Profit After Tax £650£801£1,142£1,493£1,952£6,038
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£654£804£8,642£14,881£19,767£44,748
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%17%37%