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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,792£19,168£19,647£20,138£20,642£98,387
Total Expenses£11,417£11,501£11,592£11,685£11,778£57,973
Profit Before Tax£7,375£7,667£8,055£8,453£8,864£40,414
Profit After Tax £5,973£6,210£6,525£6,847£7,180£32,735
Change In Property Value£5,700£5,871£10,079£12,699£13,461£47,809
Net Return£11,673£12,081£16,603£19,546£20,641£80,544
Return From Rental Income (%)10%11%11%12%12%56%
Total Net Return (%)20%21%28%33%35%138%