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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,960£25,334£25,968£26,617£27,415£130,295
Total Expenses£14,018£14,101£14,208£14,317£14,439£71,083
Profit Before Tax£10,942£11,233£11,760£12,300£12,976£59,212
Profit After Tax £8,863£9,099£9,526£9,963£10,511£47,962
Change In Property Value£6,000£6,150£10,086£14,423£16,600£53,259
Net Return£14,863£15,249£19,612£24,386£27,110£101,220
Return From Rental Income (%)12%12%13%14%14%66%
Total Net Return (%)20%21%27%33%37%139%