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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,340£26,735£27,403£28,089£28,931£137,498
Total Expenses£23,638£23,724£23,834£23,946£24,073£119,215
Profit Before Tax£2,702£3,011£3,570£4,143£4,858£18,284
Profit After Tax £2,188£2,439£2,892£3,355£3,935£14,810
Change In Property Value£5£5£9,580£17,101£22,756£49,446
Net Return£2,193£2,444£12,472£20,456£26,691£64,256
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%13%17%41%