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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,200£22,533£23,096£23,674£24,384£115,887
Total Expenses£12,440£12,485£12,552£12,621£12,703£62,801
Profit Before Tax£9,760£10,048£10,544£11,053£11,681£53,086
Profit After Tax £7,905£8,139£8,541£8,953£9,462£42,999
Change In Property Value£4,900£4,998£10,196£13,255£13,917£47,266
Net Return£12,805£13,137£18,737£22,207£23,379£90,265
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)17%18%25%30%31%121%