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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,256£35,785£36,679£37,596£38,724£184,041
Total Expenses£33,782£33,846£33,946£34,049£34,173£169,796
Profit Before Tax£1,474£1,939£2,733£3,547£4,552£14,245
Profit After Tax £1,194£1,570£2,214£2,873£3,687£11,538
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£1,202£1,578£17,214£29,649£39,318£88,960
Return From Rental Income (%)0%1%1%1%1%5%
Total Net Return (%)0%1%7%12%16%35%