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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,892£21,310£21,843£22,389£22,948£109,381
Total Expenses£19,166£19,253£19,350£19,448£19,547£96,764
Profit Before Tax£1,726£2,056£2,493£2,940£3,402£12,618
Profit After Tax £1,398£1,666£2,019£2,382£2,755£10,220
Change In Property Value£7,600£7,752£15,814£20,558£23,745£75,469
Net Return£8,998£9,418£17,833£22,940£26,500£85,689
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%11%12%40%