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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,148£17,405£17,840£18,286£18,835£89,515
Total Expenses£16,101£16,138£16,193£16,248£16,314£80,994
Profit Before Tax£1,047£1,267£1,648£2,038£2,521£8,521
Profit After Tax £848£1,026£1,335£1,651£2,042£6,902
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£11,348£11,841£21,757£25,155£26,957£97,058
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)10%11%20%23%24%87%