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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,928£27,601£28,291£28,999£138,219
Total Expenses£24,961£25,026£25,104£25,184£25,265£125,539
Profit Before Tax£1,439£1,902£2,498£3,108£3,734£12,680
Profit After Tax £1,165£1,541£2,023£2,517£3,024£10,271
Change In Property Value£11,000£11,220£22,889£29,755£34,368£109,232
Net Return£12,165£12,761£24,912£32,273£37,392£119,503
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)4%4%7%9%11%35%