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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,592£17,856£18,302£18,760£19,323£91,833
Total Expenses£10,789£10,827£10,883£10,939£11,006£54,445
Profit Before Tax£6,803£7,029£7,420£7,821£8,316£37,388
Profit After Tax £5,510£5,693£6,010£6,335£6,736£30,284
Change In Property Value£7,525£7,788£12,667£14,579£15,454£58,013
Net Return£13,035£13,482£18,677£20,913£22,190£88,297
Return From Rental Income (%)8%9%9%10%10%46%
Total Net Return (%)20%21%29%32%34%135%