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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,192£18,556£19,020£19,495£19,983£95,245
Total Expenses£16,205£16,253£16,310£16,369£16,428£81,567
Profit Before Tax£1,987£2,303£2,709£3,126£3,554£13,679
Profit After Tax £1,609£1,865£2,195£2,532£2,879£11,080
Change In Property Value£7,000£7,140£14,566£18,935£21,870£69,511
Net Return£8,609£9,005£16,760£21,468£24,749£80,591
Return From Rental Income (%)1%1%1%1%1%6%
Total Net Return (%)4%5%9%11%13%41%