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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,016£14,226£14,582£14,946£15,395£73,165
Total Expenses£13,011£13,043£13,089£13,137£13,192£65,472
Profit Before Tax£1,005£1,183£1,492£1,810£2,202£7,693
Profit After Tax £814£958£1,209£1,466£1,784£6,231
Change In Property Value£7,000£7,175£13,238£16,908£19,459£63,780
Net Return£7,814£8,133£14,447£18,373£21,243£70,011
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%81%