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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,440£25,822£26,467£27,129£27,943£132,800
Total Expenses£24,070£24,119£24,195£24,272£24,364£121,020
Profit Before Tax£1,370£1,702£2,272£2,857£3,579£11,781
Profit After Tax £1,110£1,379£1,841£2,314£2,899£9,542
Change In Property Value£5£5£10,599£18,920£25,177£54,706
Net Return£1,115£1,384£12,440£21,234£28,075£64,248
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%