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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,020£22,350£22,909£23,482£24,186£114,947
Total Expenses£12,135£12,214£12,313£12,414£12,527£61,603
Profit Before Tax£9,885£10,136£10,596£11,068£11,659£53,344
Profit After Tax £8,007£8,210£8,583£8,965£9,444£43,209
Change In Property Value£3,999£4,079£8,321£10,817£11,358£38,575
Net Return£12,006£12,289£16,904£19,782£20,802£81,784
Return From Rental Income (%)13%13%14%15%15%71%
Total Net Return (%)20%20%28%32%34%134%