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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£20,694£20,740£20,810£20,882£20,968£104,095
Profit Before Tax£2,706£3,011£3,534£4,071£4,734£18,056
Profit After Tax £2,192£2,439£2,863£3,298£3,835£14,626
Change In Property Value£9,000£9,180£18,727£24,345£25,563£86,815
Net Return£11,192£11,619£21,590£27,643£29,397£101,441
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%8%15%19%20%69%