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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,008£13,203£13,533£13,872£14,288£67,904
Total Expenses£12,116£12,147£12,191£12,236£12,288£60,979
Profit Before Tax£892£1,056£1,342£1,636£2,000£6,925
Profit After Tax £722£855£1,087£1,325£1,620£5,609
Change In Property Value£6,500£6,663£12,292£15,700£18,069£59,224
Net Return£7,222£7,518£13,379£17,025£19,689£64,833
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%82%