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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,112£29,549£30,287£31,045£31,976£151,969
Total Expenses£25,629£25,684£25,769£25,856£25,959£128,898
Profit Before Tax£3,483£3,864£4,518£5,189£6,016£23,071
Profit After Tax £2,821£3,130£3,660£4,203£4,873£18,687
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£2,827£3,136£14,860£24,195£31,478£76,495
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%