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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,520£26,918£27,591£28,281£29,129£138,438
Total Expenses£14,769£14,855£14,965£15,078£15,205£74,873
Profit Before Tax£11,751£12,063£12,626£13,203£13,923£63,565
Profit After Tax £9,518£9,771£10,227£10,694£11,278£51,488
Change In Property Value£6,375£6,534£10,716£15,324£17,637£56,587
Net Return£15,893£16,305£20,943£26,018£28,915£108,075
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)20%21%27%33%37%139%