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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,556£14,774£15,144£15,522£15,988£75,984
Total Expenses£13,461£13,495£13,542£13,591£13,648£67,738
Profit Before Tax£1,095£1,280£1,601£1,931£2,340£8,246
Profit After Tax £887£1,037£1,297£1,564£1,895£6,679
Change In Property Value£7,250£7,431£13,711£17,512£20,154£66,058
Net Return£8,137£8,468£15,008£19,076£22,049£72,737
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%24%81%