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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,636£18,916£19,388£19,873£20,469£97,282
Total Expenses£17,313£17,387£17,478£17,570£17,672£87,421
Profit Before Tax£1,323£1,528£1,911£2,303£2,797£9,862
Profit After Tax £1,071£1,238£1,548£1,866£2,266£7,988
Change In Property Value£3£3£6,780£12,103£16,105£34,994
Net Return£1,075£1,241£8,328£13,968£18,371£42,983
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%17%40%