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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,340£17,600£18,040£18,491£19,046£90,517
Total Expenses£15,724£15,761£15,816£15,872£15,938£79,110
Profit Before Tax£1,617£1,839£2,224£2,619£3,108£11,407
Profit After Tax £1,309£1,490£1,802£2,122£2,517£9,240
Change In Property Value£8,500£8,713£16,075£20,531£23,629£77,447
Net Return£9,809£10,202£17,876£22,652£26,146£86,687
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)9%9%17%21%24%81%