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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,852£22,180£22,734£23,303£24,002£114,070
Total Expenses£19,670£19,748£19,847£19,947£20,060£99,272
Profit Before Tax£2,182£2,431£2,888£3,355£3,942£14,798
Profit After Tax £1,768£1,969£2,339£2,718£3,193£11,987
Change In Property Value£11,708£12,060£22,773£26,209£27,782£100,532
Net Return£13,476£14,029£25,112£28,927£30,975£112,518
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%11%20%23%25%90%