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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,431£26,067£26,849£127,601
Total Expenses£11,673£11,721£11,794£11,868£11,957£59,013
Profit Before Tax£12,771£13,090£13,637£14,198£14,891£68,588
Profit After Tax £10,345£10,603£11,046£11,501£12,062£55,556
Change In Property Value£3,300£3,350£7,933£10,556£12,257£37,395
Net Return£13,645£13,952£18,979£22,057£24,319£92,951
Return From Rental Income (%)15%16%16%17%18%83%
Total Net Return (%)20%21%28%33%36%139%