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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,008£19,388£19,873£20,370£20,879£99,518
Total Expenses£11,637£11,721£11,813£11,906£12,000£59,078
Profit Before Tax£7,371£7,667£8,060£8,463£8,879£40,439
Profit After Tax £5,970£6,210£6,529£6,855£7,192£32,756
Change In Property Value£5,850£6,026£10,344£13,033£13,815£49,068
Net Return£11,820£12,236£16,872£19,888£21,007£81,824
Return From Rental Income (%)9%9%10%10%11%49%
Total Net Return (%)18%18%25%30%32%123%