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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,880£27,283£27,965£28,664£29,524£140,317
Total Expenses£25,404£25,456£25,535£25,616£25,712£127,723
Profit Before Tax£1,476£1,827£2,430£3,049£3,812£12,595
Profit After Tax £1,196£1,480£1,969£2,469£3,088£10,202
Change In Property Value£6£6£11,199£19,991£26,602£57,803
Net Return£1,201£1,486£13,168£22,460£29,690£68,004
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%