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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,948£25,447£26,083£26,735£27,404£130,617
Total Expenses£22,793£22,854£22,928£23,005£23,082£114,662
Profit Before Tax£2,155£2,593£3,155£3,731£4,322£15,955
Profit After Tax £1,746£2,100£2,555£3,022£3,500£12,924
Change In Property Value£9,980£10,180£20,766£26,996£31,181£99,103
Net Return£11,726£12,280£23,322£30,018£34,681£112,027
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)9%10%19%24%28%89%