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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,520£23,873£24,470£25,081£25,834£122,778
Total Expenses£22,293£22,340£22,410£22,482£22,568£112,092
Profit Before Tax£1,227£1,533£2,060£2,599£3,266£10,685
Profit After Tax £994£1,242£1,668£2,105£2,645£8,655
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£999£1,247£11,469£19,599£25,924£59,237
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%