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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,136£23,483£24,070£24,672£25,412£120,773
Total Expenses£12,645£12,726£12,828£12,932£13,048£64,179
Profit Before Tax£10,491£10,757£11,242£11,740£12,364£56,594
Profit After Tax £8,497£8,713£9,106£9,509£10,015£45,841
Change In Property Value£4,200£4,284£8,739£11,361£11,929£40,514
Net Return£12,697£12,997£17,846£20,871£21,944£86,355
Return From Rental Income (%)13%14%14%15%16%72%
Total Net Return (%)20%20%28%33%34%135%