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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,984£13,179£13,508£13,846£14,261£67,778
Total Expenses£11,769£11,806£11,855£11,905£11,962£59,296
Profit Before Tax£1,215£1,373£1,654£1,941£2,299£8,482
Profit After Tax £984£1,112£1,339£1,572£1,862£6,871
Change In Property Value£2,450£2,475£7,498£10,297£12,047£34,766
Net Return£3,434£3,587£8,837£11,869£13,910£41,637
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)5%5%12%16%19%56%