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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,844£21,157£21,686£22,228£22,895£108,809
Total Expenses£11,710£11,752£11,816£11,881£11,959£59,118
Profit Before Tax£9,134£9,404£9,870£10,346£10,936£49,691
Profit After Tax £7,399£7,617£7,994£8,381£8,858£40,249
Change In Property Value£4,600£4,692£9,572£12,443£13,065£44,372
Net Return£11,999£12,309£17,566£20,824£21,923£84,622
Return From Rental Income (%)11%11%11%12%13%57%
Total Net Return (%)17%18%25%30%31%121%