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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,076£17,332£17,765£18,210£18,756£89,139
Total Expenses£14,817£14,888£14,975£15,063£15,160£74,902
Profit Before Tax£2,259£2,444£2,791£3,147£3,596£14,237
Profit After Tax £1,830£1,980£2,261£2,549£2,913£11,532
Change In Property Value£7,000£7,175£13,238£16,908£19,459£63,780
Net Return£8,830£9,155£15,499£19,457£22,372£75,312
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%22%26%87%