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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,204£39,792£40,787£41,807£43,061£204,650
Total Expenses£36,160£36,231£36,341£36,454£36,590£181,776
Profit Before Tax£3,044£3,561£4,446£5,353£6,471£22,874
Profit After Tax £2,465£2,885£3,601£4,336£5,241£18,528
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£2,473£2,893£19,602£32,896£43,247£101,111
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%