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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,020£25,395£26,030£26,681£27,481£130,608
Total Expenses£22,840£22,889£22,963£23,039£23,130£114,859
Profit Before Tax£2,181£2,507£3,067£3,642£4,352£15,749
Profit After Tax £1,766£2,030£2,485£2,950£3,525£12,756
Change In Property Value£12,500£12,813£23,639£30,192£34,749£113,893
Net Return£14,266£14,843£26,124£33,142£38,274£126,649
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%9%16%20%23%77%