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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,128£19,415£19,900£20,398£21,010£99,851
Total Expenses£17,291£17,331£17,390£17,451£17,523£86,987
Profit Before Tax£1,837£2,084£2,510£2,947£3,487£12,864
Profit After Tax £1,488£1,688£2,033£2,387£2,824£10,420
Change In Property Value£3,750£3,788£11,476£15,761£18,440£53,214
Net Return£5,238£5,475£13,509£18,147£21,264£63,634
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)4%5%11%15%18%53%