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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£20,514£20,558£20,623£20,690£20,770£103,155
Profit Before Tax£1,086£1,366£1,849£2,344£2,955£9,600
Profit After Tax £880£1,107£1,498£1,898£2,393£7,776
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£884£1,111£10,498£17,964£23,772£54,229
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%