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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,136£23,483£24,070£24,672£25,412£120,773
Total Expenses£21,969£22,050£22,151£22,255£22,372£110,797
Profit Before Tax£1,167£1,433£1,919£2,416£3,040£9,976
Profit After Tax £945£1,161£1,554£1,957£2,462£8,080
Change In Property Value£4£4£8,900£15,887£21,141£45,937
Net Return£950£1,165£10,454£17,844£23,603£54,017
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%