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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,088£23,434£24,020£24,621£25,359£120,522
Total Expenses£20,970£21,051£21,152£21,256£21,373£105,803
Profit Before Tax£2,118£2,383£2,868£3,364£3,986£14,719
Profit After Tax £1,715£1,931£2,323£2,725£3,229£11,923
Change In Property Value£4£4£8,399£14,993£19,951£43,351
Net Return£1,720£1,935£10,722£17,718£23,180£55,274
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%41%