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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,872£23,215£23,795£24,390£25,122£119,395
Total Expenses£20,242£20,288£20,357£20,427£20,511£101,825
Profit Before Tax£2,630£2,927£3,439£3,963£4,611£17,570
Profit After Tax £2,130£2,371£2,785£3,210£3,735£14,231
Change In Property Value£4£4£8,799£15,707£20,901£45,415
Net Return£2,135£2,375£11,584£18,917£24,636£59,647
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%42%