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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,164£19,451£19,938£20,436£21,049£100,039
Total Expenses£17,820£17,904£18,005£18,108£18,220£90,057
Profit Before Tax£1,344£1,547£1,933£2,329£2,829£9,982
Profit After Tax £1,089£1,253£1,566£1,886£2,291£8,085
Change In Property Value£10,199£10,504£19,836£22,829£24,199£87,568
Net Return£11,287£11,758£21,402£24,716£26,490£95,653
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)11%11%20%23%25%89%