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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,088£17,344£17,778£18,222£18,769£89,202
Total Expenses£15,500£15,537£15,591£15,647£15,712£77,987
Profit Before Tax£1,588£1,807£2,187£2,576£3,057£11,215
Profit After Tax £1,286£1,464£1,771£2,086£2,476£9,084
Change In Property Value£6,700£6,834£13,941£18,124£19,030£64,629
Net Return£7,986£8,298£15,713£20,210£21,506£73,713
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)8%8%15%19%20%70%