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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,040£23,501£24,088£24,691£25,308£120,627
Total Expenses£14,977£15,069£15,170£15,274£15,379£75,869
Profit Before Tax£8,063£8,432£8,918£9,416£9,929£44,759
Profit After Tax £6,531£6,830£7,224£7,627£8,042£36,254
Change In Property Value£8,070£8,312£14,269£17,979£19,058£67,688
Net Return£14,601£15,142£21,493£25,606£27,100£103,943
Return From Rental Income (%)8%8%8%9%9%43%
Total Net Return (%)17%18%25%30%32%122%