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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,663£20,155£20,759£98,661
Total Expenses£17,776£17,851£17,942£18,035£18,138£89,741
Profit Before Tax£1,124£1,333£1,722£2,120£2,622£8,920
Profit After Tax £910£1,080£1,394£1,717£2,124£7,225
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£914£1,083£8,395£14,213£18,751£43,355
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%17%39%