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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,532£14,750£15,119£15,497£15,962£75,859
Total Expenses£13,080£13,164£13,259£13,356£13,460£66,319
Profit Before Tax£1,452£1,586£1,860£2,141£2,502£9,540
Profit After Tax £1,176£1,285£1,507£1,734£2,026£7,728
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£1,178£1,287£6,007£9,767£12,716£30,954
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%19%45%