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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,904£17,327£17,846£84,817
Total Expenses£15,019£15,055£15,107£15,160£15,223£75,564
Profit Before Tax£1,229£1,437£1,797£2,166£2,624£9,252
Profit After Tax £995£1,164£1,456£1,755£2,125£7,494
Change In Property Value£6,500£6,630£13,525£17,583£18,462£62,700
Net Return£7,495£7,794£14,981£19,338£20,587£70,194
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%20%69%