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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,307£18,764£19,233£19,810£94,150
Total Expenses£10,199£10,237£10,294£10,352£10,420£51,502
Profit Before Tax£7,837£8,069£8,470£8,881£9,390£42,648
Profit After Tax £6,348£6,536£6,861£7,194£7,606£34,545
Change In Property Value£3,980£4,060£8,282£10,766£11,304£38,392
Net Return£10,328£10,596£15,142£17,960£18,910£72,936
Return From Rental Income (%)10%11%11%12%13%57%
Total Net Return (%)17%17%25%30%31%120%