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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,200£28,623£29,339£30,072£30,974£147,208
Total Expenses£27,123£27,177£27,259£27,343£27,444£136,347
Profit Before Tax£1,077£1,446£2,079£2,729£3,530£10,861
Profit After Tax £872£1,171£1,684£2,210£2,859£8,798
Change In Property Value£6£6£11,999£21,419£28,502£61,932
Net Return£878£1,177£13,684£23,629£31,361£70,729
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%