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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,152£16,394£16,804£17,224£17,741£84,316
Total Expenses£14,930£14,966£15,018£15,071£15,133£75,118
Profit Before Tax£1,222£1,428£1,786£2,154£2,608£9,198
Profit After Tax £990£1,157£1,447£1,744£2,112£7,450
Change In Property Value£3,230£3,262£9,885£13,575£15,883£45,835
Net Return£4,220£4,419£11,332£15,319£17,995£53,285
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)4%4%11%15%18%52%