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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,368£19,659£20,150£20,654£21,273£101,104
Total Expenses£17,609£17,725£17,855£17,988£18,131£89,308
Profit Before Tax£1,759£1,933£2,295£2,665£3,143£11,795
Profit After Tax £1,425£1,566£1,859£2,159£2,546£9,554
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,428£1,569£7,859£12,869£16,798£40,523
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%43%