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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,784£15,006£15,381£15,765£16,238£77,174
Total Expenses£13,000£13,069£13,149£13,231£13,321£65,771
Profit Before Tax£1,784£1,937£2,232£2,534£2,917£11,404
Profit After Tax £1,445£1,569£1,808£2,053£2,363£9,237
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£1,447£1,572£6,608£10,621£13,765£34,012
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%15%19%47%