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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,492£27,904£28,602£29,317£30,197£143,512
Total Expenses£24,587£24,674£24,787£24,902£25,033£123,982
Profit Before Tax£2,905£3,230£3,815£4,415£5,164£19,530
Profit After Tax £2,353£2,617£3,090£3,576£4,183£15,819
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£2,358£2,622£13,091£21,427£27,936£67,434
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%