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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,664£27,064£27,741£28,434£29,287£139,190
Total Expenses£23,909£23,995£24,105£24,219£24,347£120,574
Profit Before Tax£2,755£3,069£3,635£4,215£4,941£18,616
Profit After Tax £2,232£2,486£2,944£3,415£4,002£15,079
Change In Property Value£5£5£9,700£17,315£23,041£50,066
Net Return£2,237£2,491£12,645£20,729£27,043£65,144
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%