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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,996£31,461£32,247£33,054£34,045£161,803
Total Expenses£28,905£28,997£29,119£29,243£29,385£145,649
Profit Before Tax£2,091£2,464£3,129£3,810£4,660£16,155
Profit After Tax £1,694£1,996£2,534£3,086£3,775£13,085
Change In Property Value£12,000£12,240£24,970£32,460£34,084£115,754
Net Return£13,694£14,236£27,504£35,547£37,858£128,839
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%7%14%18%19%65%