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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£13,747£13,841£13,946£14,054£14,168£69,756
Profit Before Tax£1,109£1,238£1,509£1,788£2,149£7,794
Profit After Tax £898£1,002£1,223£1,449£1,741£6,313
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£901£1,005£5,823£9,660£12,668£30,056
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%