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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,456£15,688£16,080£16,482£16,976£80,682
Total Expenses£14,258£14,327£14,409£14,493£14,585£72,073
Profit Before Tax£1,198£1,361£1,671£1,989£2,391£8,610
Profit After Tax £971£1,102£1,353£1,611£1,937£6,974
Change In Property Value£4,050£4,111£9,736£12,955£15,043£45,894
Net Return£5,021£5,213£11,089£14,566£16,979£52,868
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)6%6%13%18%20%64%