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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,876£19,159£19,638£20,129£20,733£98,535
Total Expenses£17,565£17,648£17,747£17,849£17,960£88,769
Profit Before Tax£1,311£1,511£1,891£2,280£2,773£9,767
Profit After Tax £1,062£1,224£1,532£1,847£2,246£7,911
Change In Property Value£10,049£10,350£19,544£22,494£23,843£86,280
Net Return£11,111£11,574£21,076£24,341£26,089£94,191
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%23%25%89%