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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,888£19,171£19,651£20,142£20,746£98,598
Total Expenses£17,568£17,651£17,750£17,852£17,963£88,785
Profit Before Tax£1,320£1,520£1,900£2,290£2,783£9,813
Profit After Tax £1,069£1,231£1,539£1,855£2,254£7,949
Change In Property Value£10,050£10,352£19,547£22,497£23,847£86,292
Net Return£11,119£11,583£21,086£24,352£26,101£94,241
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)11%11%20%23%25%89%