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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,560£28,988£29,713£30,456£31,370£149,087
Total Expenses£26,963£27,017£27,100£27,185£27,287£135,553
Profit Before Tax£1,597£1,971£2,613£3,271£4,082£13,534
Profit After Tax £1,294£1,597£2,116£2,649£3,307£10,963
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£1,300£1,603£14,017£23,891£31,573£72,384
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%