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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,948£40,547£41,561£42,600£43,878£208,534
Total Expenses£38,219£38,290£38,402£38,517£38,655£192,083
Profit Before Tax£1,729£2,257£3,159£4,083£5,223£16,451
Profit After Tax £1,401£1,828£2,559£3,307£4,230£13,325
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£1,409£1,837£19,559£33,653£44,612£101,070
Return From Rental Income (%)0%1%1%1%1%5%
Total Net Return (%)0%1%7%12%16%35%