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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,784£27,320£28,003£28,703£29,420£140,229
Total Expenses£24,000£24,100£24,211£24,325£24,439£121,075
Profit Before Tax£2,784£3,220£3,792£4,378£4,981£19,155
Profit After Tax £2,255£2,608£3,071£3,546£4,035£15,515
Change In Property Value£9,740£9,935£20,267£26,347£30,431£96,720
Net Return£11,995£12,543£23,338£29,893£34,466£112,235
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%10%12%38%