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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,188£22,521£23,084£23,661£24,371£115,824
Total Expenses£19,977£20,022£20,089£20,158£20,240£100,486
Profit Before Tax£2,211£2,499£2,995£3,503£4,131£15,338
Profit After Tax £1,791£2,024£2,426£2,837£3,346£12,424
Change In Property Value£4,350£4,394£13,312£18,282£21,390£61,728
Net Return£6,141£6,417£15,738£21,120£24,736£74,152
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)4%5%11%15%18%53%