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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£13,267£13,348£13,450£13,555£13,673£67,293
Profit Before Tax£10,133£10,403£10,894£11,398£12,029£54,858
Profit After Tax £8,208£8,426£8,825£9,233£9,744£44,435
Change In Property Value£5,625£5,766£9,456£13,522£15,562£49,930
Net Return£13,833£14,192£18,280£22,754£25,306£94,365
Return From Rental Income (%)12%12%13%13%14%65%
Total Net Return (%)20%21%27%33%37%138%