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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,740£35,261£36,143£37,046£38,158£181,348
Total Expenses£31,548£31,612£31,711£31,812£31,934£158,616
Profit Before Tax£3,192£3,649£4,432£5,234£6,224£22,731
Profit After Tax £2,585£2,956£3,590£4,240£5,041£18,412
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£2,592£2,963£17,490£29,052£38,059£90,156
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%16%39%