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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,992£29,427£30,163£30,917£31,844£151,342
Total Expenses£26,411£26,466£26,550£26,636£26,740£132,803
Profit Before Tax£2,581£2,961£3,613£4,280£5,104£18,540
Profit After Tax £2,091£2,399£2,926£3,467£4,135£15,017
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£2,097£2,404£14,526£24,173£31,689£74,890
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%