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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,272£22,606£23,171£23,751£24,463£116,263
Total Expenses£20,296£20,375£20,474£20,576£20,690£102,411
Profit Before Tax£1,976£2,231£2,697£3,174£3,773£13,851
Profit After Tax £1,601£1,807£2,184£2,571£3,056£11,220
Change In Property Value£4£4£8,100£14,459£19,241£41,808
Net Return£1,605£1,811£10,285£17,030£22,297£53,027
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%41%