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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,676£24,031£24,632£25,248£26,005£123,592
Total Expenses£21,898£22,000£22,121£22,246£22,383£110,647
Profit Before Tax£1,778£2,032£2,511£3,002£3,623£12,945
Profit After Tax £1,440£1,646£2,034£2,432£2,934£10,485
Change In Property Value£12,600£12,978£24,507£28,205£29,897£108,187
Net Return£14,040£14,624£26,540£30,637£32,832£118,673
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)10%11%20%23%24%88%