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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,656£22,996£23,571£24,160£24,885£118,267
Total Expenses£12,684£12,730£12,798£12,868£12,951£64,031
Profit Before Tax£9,972£10,266£10,773£11,292£11,934£54,236
Profit After Tax £8,077£8,315£8,726£9,147£9,666£43,931
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£13,077£13,415£19,130£22,672£23,868£92,162
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)17%18%25%30%31%121%