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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,908£17,162£17,591£18,030£18,571£88,262
Total Expenses£15,782£15,858£15,948£16,040£16,141£79,769
Profit Before Tax£1,126£1,304£1,643£1,990£2,430£8,493
Profit After Tax £912£1,056£1,331£1,612£1,969£6,879
Change In Property Value£8,999£9,268£17,502£20,143£21,352£77,264
Net Return£9,910£10,324£18,832£21,755£23,320£84,143
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%23%25%90%