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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,541£14,905£15,277£15,659£74,638
Total Expenses£13,233£13,273£13,320£13,368£13,417£66,612
Profit Before Tax£1,023£1,268£1,585£1,909£2,242£8,027
Profit After Tax £829£1,027£1,284£1,546£1,816£6,502
Change In Property Value£5,700£5,814£11,861£15,419£17,809£56,602
Net Return£6,529£6,841£13,144£16,965£19,625£63,104
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)9%9%18%23%27%87%