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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,276£21,595£22,135£22,688£23,369£111,064
Total Expenses£12,943£12,987£13,051£13,118£13,196£65,295
Profit Before Tax£8,333£8,609£9,084£9,571£10,173£45,769
Profit After Tax £6,750£6,973£7,358£7,752£8,240£37,073
Change In Property Value£9,100£9,419£15,319£17,630£18,688£70,155
Net Return£15,850£16,391£22,676£25,383£26,928£107,228
Return From Rental Income (%)8%9%9%10%10%47%
Total Net Return (%)20%21%29%32%34%135%