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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,856£24,214£24,819£25,440£26,203£124,532
Total Expenses£20,739£20,787£20,858£20,931£21,018£104,333
Profit Before Tax£3,117£3,427£3,961£4,509£5,185£20,199
Profit After Tax £2,524£2,776£3,209£3,652£4,200£16,361
Change In Property Value£9,000£9,180£18,727£24,345£25,563£86,815
Net Return£11,524£11,956£21,936£27,997£29,762£103,176
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)8%8%15%19%20%71%