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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,772£27,174£27,853£28,549£29,406£139,753
Total Expenses£23,608£23,659£23,738£23,819£23,915£118,739
Profit Before Tax£3,164£3,514£4,115£4,730£5,491£21,014
Profit After Tax £2,563£2,846£3,333£3,832£4,447£17,021
Change In Property Value£5£5£10,299£18,384£24,464£53,158
Net Return£2,568£2,852£13,632£22,216£28,911£70,179
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%