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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,492£27,904£28,602£29,317£30,197£143,512
Total Expenses£25,066£25,119£25,200£25,282£25,381£126,048
Profit Before Tax£2,426£2,785£3,402£4,035£4,816£17,464
Profit After Tax £1,965£2,256£2,756£3,268£3,901£14,145
Change In Property Value£5£5£10,998£19,632£26,124£56,765
Net Return£1,970£2,261£13,754£22,900£30,025£70,911
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%