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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,344£16,589£17,004£17,429£17,952£85,318
Total Expenses£14,734£14,859£14,994£15,133£15,278£74,998
Profit Before Tax£1,610£1,730£2,010£2,296£2,674£10,320
Profit After Tax £1,304£1,401£1,628£1,860£2,166£8,359
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£6,804£7,039£12,029£15,145£17,455£58,472
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%11%18%23%26%87%