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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,300£21,619£22,160£22,714£23,395£111,189
Total Expenses£11,954£11,997£12,062£12,128£12,207£60,348
Profit Before Tax£9,346£9,622£10,098£10,586£11,188£50,841
Profit After Tax £7,571£7,794£8,179£8,574£9,063£41,181
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£12,271£12,588£17,959£21,288£22,412£86,518
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)17%18%25%30%31%121%