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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,884£23,227£23,808£24,403£25,135£119,458
Total Expenses£21,745£21,826£21,927£22,030£22,146£109,674
Profit Before Tax£1,139£1,402£1,881£2,373£2,989£9,784
Profit After Tax £922£1,135£1,524£1,922£2,421£7,925
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£927£1,140£10,324£17,630£23,325£53,345
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%