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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,888£19,171£19,651£20,142£20,746£98,598
Total Expenses£10,634£10,708£10,799£10,892£10,995£54,027
Profit Before Tax£8,254£8,463£8,852£9,250£9,751£44,571
Profit After Tax £6,686£6,855£7,170£7,493£7,899£36,103
Change In Property Value£2,550£2,588£6,130£8,157£9,471£28,896
Net Return£9,236£9,444£13,300£15,650£17,370£64,999
Return From Rental Income (%)13%13%14%14%15%69%
Total Net Return (%)18%18%26%30%33%125%