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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£14,868£14,959£15,063£15,170£15,284£75,344
Profit Before Tax£1,333£1,484£1,791£2,106£2,510£9,222
Profit After Tax £1,079£1,202£1,450£1,706£2,033£7,470
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£8,879£9,236£16,621£19,166£20,541£74,443
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)11%12%21%24%26%94%