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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£26,005£26,655£27,455£130,483
Total Expenses£11,926£11,975£12,050£12,126£12,216£60,293
Profit Before Tax£13,070£13,395£13,956£14,530£15,239£70,189
Profit After Tax £10,586£10,850£11,304£11,769£12,343£56,853
Change In Property Value£3,375£3,426£8,113£10,796£12,535£38,245
Net Return£13,961£14,276£19,417£22,565£24,879£95,098
Return From Rental Income (%)15%16%17%17%18%83%
Total Net Return (%)20%21%28%33%36%139%