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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,284£19,670£20,161£20,665£21,182£100,963
Total Expenses£12,093£12,187£12,289£12,392£12,496£61,458
Profit Before Tax£7,191£7,482£7,873£8,273£8,686£39,505
Profit After Tax £5,825£6,061£6,377£6,701£7,036£31,999
Change In Property Value£5,850£6,026£10,344£13,033£13,815£49,068
Net Return£11,675£12,086£16,721£19,734£20,851£81,067
Return From Rental Income (%)10%10%11%11%12%53%
Total Net Return (%)19%20%28%33%35%135%