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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,228£24,591£25,206£25,836£26,611£126,473
Total Expenses£11,651£11,699£11,771£11,845£11,934£58,901
Profit Before Tax£12,577£12,892£13,435£13,991£14,678£67,573
Profit After Tax £10,187£10,443£10,882£11,333£11,889£54,734
Change In Property Value£4,400£4,488£9,156£11,902£12,497£42,443
Net Return£14,587£14,931£20,038£23,235£24,386£97,177
Return From Rental Income (%)15%16%16%17%18%82%
Total Net Return (%)22%22%30%35%36%145%