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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,064£26,455£27,116£27,794£28,628£136,058
Total Expenses£23,412£23,497£23,607£23,718£23,844£118,079
Profit Before Tax£2,652£2,958£3,510£4,076£4,784£17,979
Profit After Tax £2,148£2,396£2,843£3,302£3,875£14,563
Change In Property Value£5£5£9,480£16,922£22,519£48,930
Net Return£2,153£2,400£12,323£20,224£26,393£63,493
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%13%17%41%