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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,280£23,629£24,220£24,825£25,570£121,525
Total Expenses£16,231£16,311£16,413£16,518£16,635£82,108
Profit Before Tax£7,050£7,318£7,806£8,308£8,935£39,417
Profit After Tax £5,710£5,927£6,323£6,729£7,238£31,927
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£8,710£8,957£15,504£19,338£21,989£74,499
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)9%10%17%21%24%80%