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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,940£27,344£28,028£28,728£29,590£140,630
Total Expenses£24,135£24,221£24,332£24,446£24,575£121,710
Profit Before Tax£2,805£3,123£3,695£4,282£5,015£18,920
Profit After Tax £2,272£2,530£2,993£3,468£4,062£15,326
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£2,277£2,534£12,793£20,962£27,341£65,908
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%