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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,496£26,893£27,566£28,255£29,103£138,313
Total Expenses£24,177£24,229£24,307£24,386£24,482£121,581
Profit Before Tax£2,319£2,665£3,259£3,868£4,621£16,732
Profit After Tax £1,878£2,159£2,640£3,133£3,743£13,553
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£1,883£2,164£13,240£22,055£28,922£68,264
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%