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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£24,306£24,456£24,626£24,801£24,989£123,177
Profit Before Tax£3,138£3,400£3,926£4,465£5,155£20,084
Profit After Tax £2,542£2,754£3,180£3,617£4,176£16,268
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£2,546£2,758£11,680£18,790£24,366£60,140
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%