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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£17,271£17,383£17,510£17,640£17,779£87,584
Profit Before Tax£1,773£1,946£2,303£2,668£3,138£11,829
Profit After Tax £1,437£1,577£1,865£2,161£2,542£9,581
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£1,439£1,579£7,765£12,693£16,557£40,034
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%44%