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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,792£25,164£25,793£26,438£27,231£129,418
Total Expenses£22,656£22,705£22,778£22,854£22,944£113,937
Profit Before Tax£2,136£2,459£3,015£3,584£4,287£15,481
Profit After Tax £1,730£1,992£2,442£2,903£3,473£12,540
Change In Property Value£5£5£9,919£17,706£23,561£51,196
Net Return£1,735£1,997£12,361£20,609£27,034£63,736
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%