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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,032£19,317£19,800£20,295£20,904£99,350
Total Expenses£12,235£12,309£12,401£12,494£12,598£62,037
Profit Before Tax£6,797£7,008£7,400£7,801£8,307£37,313
Profit After Tax £5,506£5,676£5,994£6,319£6,728£30,223
Change In Property Value£4,200£4,284£8,739£11,361£11,929£40,514
Net Return£9,706£9,960£14,733£17,680£18,658£70,737
Return From Rental Income (%)9%9%9%10%11%47%
Total Net Return (%)15%16%23%28%29%111%