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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,080£28,501£29,214£29,944£30,842£146,581
Total Expenses£24,733£24,786£24,868£24,952£25,053£124,391
Profit Before Tax£3,348£3,715£4,346£4,992£5,790£22,190
Profit After Tax £2,711£3,009£3,520£4,043£4,690£17,974
Change In Property Value£5£5£10,800£19,278£25,654£55,743
Net Return£2,717£3,015£14,320£23,322£30,344£73,717
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%