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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£10,248£10,287£10,344£10,402£10,470£51,751
Profit Before Tax£7,884£8,117£8,520£8,934£9,445£42,901
Profit After Tax £6,386£6,575£6,902£7,236£7,651£34,749
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£10,386£10,655£15,225£18,057£19,012£73,334
Return From Rental Income (%)10%11%11%12%13%57%
Total Net Return (%)17%17%25%30%31%120%