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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,504£24,872£25,493£26,131£26,915£127,914
Total Expenses£22,788£22,836£22,909£22,984£23,073£114,590
Profit Before Tax£1,716£2,035£2,584£3,147£3,842£13,324
Profit After Tax £1,390£1,649£2,093£2,549£3,112£10,793
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£1,395£1,654£12,093£20,399£26,866£62,407
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%