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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,244£14,529£14,892£15,264£15,646£74,575
Total Expenses£13,230£13,270£13,317£13,365£13,414£66,595
Profit Before Tax£1,014£1,259£1,575£1,899£2,232£7,980
Profit After Tax £822£1,020£1,276£1,538£1,808£6,464
Change In Property Value£5,699£5,813£11,858£15,416£17,806£56,592
Net Return£6,521£6,833£13,134£16,955£19,614£63,056
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)9%9%18%23%27%87%