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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,500£25,883£26,530£27,193£28,009£133,113
Total Expenses£22,603£22,742£22,900£23,063£23,238£114,546
Profit Before Tax£2,897£3,141£3,629£4,130£4,771£18,568
Profit After Tax £2,347£2,544£2,940£3,345£3,864£15,040
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£2,351£2,548£10,840£17,447£22,630£55,815
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%