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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,488£19,780£20,275£20,782£21,405£101,730
Total Expenses£10,979£11,020£11,080£11,142£11,215£55,434
Profit Before Tax£8,509£8,761£9,195£9,640£10,191£46,296
Profit After Tax £6,892£7,096£7,448£7,809£8,254£37,499
Change In Property Value£4,300£4,386£8,947£11,632£12,213£41,478
Net Return£11,192£11,482£16,395£19,440£20,468£78,978
Return From Rental Income (%)11%11%11%12%13%57%
Total Net Return (%)17%18%25%30%31%121%