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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,264£15,493£15,880£16,277£16,766£79,680
Total Expenses£13,135£13,170£13,219£13,270£13,329£66,124
Profit Before Tax£2,129£2,323£2,661£3,007£3,436£13,556
Profit After Tax £1,724£1,882£2,155£2,436£2,783£10,981
Change In Property Value£7,000£7,175£11,767£16,827£19,366£62,135
Net Return£8,724£9,057£13,922£19,263£22,149£73,116
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%10%16%22%26%85%