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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,804£25,176£25,805£26,451£27,244£129,480
Total Expenses£22,917£23,023£23,150£23,280£23,423£115,794
Profit Before Tax£1,887£2,153£2,655£3,171£3,821£13,687
Profit After Tax £1,528£1,744£2,151£2,568£3,095£11,086
Change In Property Value£13,200£13,596£25,674£29,548£31,321£113,339
Net Return£14,728£15,340£27,825£32,116£34,416£124,425
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)10%11%20%23%24%87%