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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,212£22,545£23,109£23,687£24,397£115,950
Total Expenses£12,693£12,773£12,872£12,974£13,087£64,399
Profit Before Tax£9,519£9,773£10,237£10,713£11,310£51,551
Profit After Tax £7,710£7,916£8,292£8,678£9,161£41,756
Change In Property Value£5,338£5,472£8,974£12,833£14,769£47,386
Net Return£13,049£13,388£17,266£21,510£23,930£89,142
Return From Rental Income (%)12%12%13%13%14%64%
Total Net Return (%)20%21%27%33%37%137%