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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,768£28,185£28,889£29,611£30,500£144,953
Total Expenses£24,813£24,900£25,014£25,130£25,261£125,118
Profit Before Tax£2,955£3,284£3,875£4,482£5,238£19,835
Profit After Tax £2,394£2,660£3,139£3,630£4,243£16,066
Change In Property Value£5£5£10,100£18,029£23,991£52,130
Net Return£2,399£2,665£13,239£21,659£28,234£68,197
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%