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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,556£14,847£15,218£15,599£15,989£76,209
Total Expenses£13,063£13,103£13,151£13,200£13,250£65,767
Profit Before Tax£1,493£1,744£2,067£2,399£2,739£10,442
Profit After Tax £1,210£1,413£1,674£1,943£2,219£8,458
Change In Property Value£5,599£5,711£11,650£15,146£17,493£55,599
Net Return£6,809£7,124£13,325£17,088£19,712£64,057
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%19%24%28%90%