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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£18,054£18,505£18,968£19,442£92,670
Total Expenses£15,474£15,556£15,644£15,734£15,824£78,231
Profit Before Tax£2,226£2,498£2,862£3,234£3,618£14,439
Profit After Tax £1,803£2,024£2,318£2,620£2,931£11,695
Change In Property Value£8,850£9,116£15,648£19,717£20,900£74,230
Net Return£10,653£11,139£17,966£22,337£23,831£85,926
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)10%11%17%22%23%84%