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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£11,748£11,821£11,910£12,001£12,102£59,583
Profit Before Tax£6,384£6,583£6,954£7,334£7,814£35,068
Profit After Tax £5,171£5,332£5,633£5,941£6,329£28,405
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£9,171£9,412£13,956£16,761£17,690£66,990
Return From Rental Income (%)8%9%9%10%10%47%
Total Net Return (%)15%15%23%27%29%110%