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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£24,542£24,629£24,742£24,857£24,988£123,759
Profit Before Tax£2,902£3,226£3,810£4,409£5,156£19,503
Profit After Tax £2,350£2,613£3,086£3,571£4,176£15,797
Change In Property Value£5£5£9,980£17,815£23,706£51,511
Net Return£2,355£2,618£13,066£21,386£27,883£67,308
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%