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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,220£38,793£39,763£40,757£41,980£199,514
Total Expenses£34,981£35,084£35,224£35,368£35,533£176,190
Profit Before Tax£3,239£3,709£4,539£5,390£6,447£23,323
Profit After Tax £2,623£3,004£3,676£4,366£5,222£18,892
Change In Property Value£7£7£14,699£26,238£34,916£75,868
Net Return£2,631£3,012£18,376£30,604£40,138£94,760
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%7%12%16%39%