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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,880£15,103£15,481£15,868£16,344£77,676
Total Expenses£13,804£13,872£13,953£14,035£14,125£69,788
Profit Before Tax£1,077£1,231£1,528£1,833£2,218£7,887
Profit After Tax £872£997£1,238£1,484£1,797£6,389
Change In Property Value£3,900£3,959£9,375£12,476£14,485£44,195
Net Return£4,772£4,956£10,613£13,960£16,282£50,583
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)6%6%13%18%20%64%