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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,404£19,792£20,287£20,794£21,314£101,591
Total Expenses£11,836£11,921£12,013£12,108£12,202£60,079
Profit Before Tax£7,568£7,872£8,274£8,686£9,112£41,512
Profit After Tax £6,130£6,376£6,702£7,036£7,380£33,625
Change In Property Value£5,970£6,149£10,556£13,301£14,099£50,074
Net Return£12,100£12,525£17,258£20,337£21,479£83,699
Return From Rental Income (%)9%9%10%10%11%50%
Total Net Return (%)18%18%25%30%32%124%