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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,160£23,507£24,095£24,697£25,438£120,898
Total Expenses£15,051£15,150£15,270£15,392£15,526£76,388
Profit Before Tax£8,109£8,357£8,826£9,306£9,913£44,511
Profit After Tax £6,568£6,769£7,149£7,538£8,029£36,054
Change In Property Value£2,500£2,525£7,651£10,507£12,293£35,476
Net Return£9,068£9,294£14,799£18,045£20,323£71,530
Return From Rental Income (%)9%9%9%10%11%47%
Total Net Return (%)12%12%19%24%27%94%