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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,212£13,410£13,745£14,089£14,512£68,968
Total Expenses£12,208£12,274£12,351£12,429£12,514£61,776
Profit Before Tax£1,004£1,136£1,395£1,660£1,998£7,192
Profit After Tax £813£920£1,130£1,345£1,618£5,826
Change In Property Value£5,600£5,740£10,590£13,526£15,567£51,024
Net Return£6,413£6,660£11,720£14,871£17,186£56,850
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)9%10%17%22%25%83%