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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,082£22,634£23,200£23,896£113,569
Total Expenses£12,198£12,242£12,308£12,375£12,455£61,578
Profit Before Tax£9,558£9,841£10,327£10,825£11,441£51,992
Profit After Tax £7,742£7,971£8,365£8,768£9,267£42,113
Change In Property Value£4,800£4,896£9,988£12,984£13,633£46,301
Net Return£12,542£12,867£18,352£21,752£22,900£88,415
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)17%18%25%30%31%121%