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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,548£22,999£23,574£24,163£24,767£118,052
Total Expenses£20,522£20,613£20,713£20,816£20,919£103,582
Profit Before Tax£2,026£2,386£2,861£3,347£3,848£14,469
Profit After Tax £1,641£1,933£2,317£2,711£3,117£11,720
Change In Property Value£8,200£8,364£17,063£22,181£25,619£81,427
Net Return£9,841£10,297£19,380£24,893£28,737£93,148
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%10%12%39%