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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,136£29,573£30,312£31,070£32,002£152,094
Total Expenses£28,010£28,065£28,150£28,237£28,341£140,803
Profit Before Tax£1,126£1,508£2,162£2,833£3,662£11,291
Profit After Tax £912£1,221£1,752£2,295£2,966£9,146
Change In Property Value£6£6£12,399£22,133£29,452£63,997
Net Return£918£1,227£14,151£24,428£32,418£73,142
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%