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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,708£34,551£35,587£169,132
Total Expenses£29,045£29,140£29,265£29,393£29,539£146,382
Profit Before Tax£3,355£3,746£4,443£5,158£6,048£22,751
Profit After Tax £2,718£3,035£3,599£4,178£4,899£18,428
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£2,724£3,041£15,599£25,598£33,403£80,365
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%2%8%13%17%40%