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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,900£16,138£16,542£16,956£17,464£83,000
Total Expenses£13,993£14,028£14,079£14,131£14,193£70,423
Profit Before Tax£1,908£2,111£2,463£2,824£3,271£12,577
Profit After Tax £1,545£1,710£1,995£2,288£2,650£10,187
Change In Property Value£10,500£10,868£17,675£20,343£21,563£80,948
Net Return£12,045£12,577£19,670£22,630£24,213£91,136
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)13%13%21%24%26%97%