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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,980£23,325£23,908£24,506£25,241£119,959
Total Expenses£20,882£20,963£21,064£21,168£21,284£105,360
Profit Before Tax£2,098£2,362£2,844£3,338£3,957£14,599
Profit After Tax £1,699£1,913£2,304£2,704£3,205£11,825
Change In Property Value£4£4£8,360£14,923£19,858£43,150
Net Return£1,703£1,917£10,664£17,627£23,063£54,975
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%41%