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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,340£23,690£24,282£24,889£25,636£121,838
Total Expenses£21,176£21,257£21,359£21,464£21,581£106,837
Profit Before Tax£2,164£2,433£2,923£3,426£4,055£15,001
Profit After Tax £1,753£1,971£2,368£2,775£3,285£12,151
Change In Property Value£4£4£8,490£15,155£20,167£43,821
Net Return£1,757£1,975£10,858£17,930£23,451£55,971
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%41%