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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,508£17,771£18,215£18,670£19,230£91,394
Total Expenses£16,387£16,460£16,547£16,636£16,735£82,765
Profit Before Tax£1,121£1,311£1,668£2,034£2,495£8,629
Profit After Tax £908£1,062£1,351£1,647£2,021£6,989
Change In Property Value£3£3£6,370£11,371£15,131£32,878
Net Return£911£1,065£7,721£13,018£17,152£39,868
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%17%40%