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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,431£26,067£26,849£127,601
Total Expenses£23,092£23,174£23,279£23,387£23,508£116,440
Profit Before Tax£1,352£1,636£2,152£2,680£3,341£11,161
Profit After Tax £1,095£1,325£1,743£2,171£2,706£9,041
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£1,100£1,330£11,143£18,950£25,035£57,558
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%38%