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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,596£19,890£20,387£20,897£21,524£102,294
Total Expenses£18,330£18,370£18,431£18,493£18,566£92,190
Profit Before Tax£1,266£1,519£1,956£2,404£2,958£10,104
Profit After Tax £1,026£1,231£1,585£1,947£2,396£8,184
Change In Property Value£6,000£6,090£14,423£19,193£22,285£67,992
Net Return£7,026£7,321£16,008£21,140£24,681£76,175
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)5%6%12%16%19%59%