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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,264£21,689£22,232£22,787£23,357£111,329
Total Expenses£13,283£13,385£13,496£13,609£13,722£67,496
Profit Before Tax£7,981£8,304£8,735£9,178£9,635£43,834
Profit After Tax £6,465£6,726£7,076£7,434£7,804£35,505
Change In Property Value£6,450£6,644£11,405£14,370£15,232£54,100
Net Return£12,915£13,370£18,480£21,804£23,036£89,605
Return From Rental Income (%)10%10%11%11%12%53%
Total Net Return (%)19%20%28%33%35%134%