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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,448£23,917£24,515£25,128£25,756£122,764
Total Expenses£13,706£13,799£13,902£14,007£14,112£69,526
Profit Before Tax£9,742£10,118£10,613£11,121£11,644£53,237
Profit After Tax £7,891£8,196£8,597£9,008£9,431£43,122
Change In Property Value£4,719£4,813£9,819£12,765£14,744£46,860
Net Return£12,610£13,009£18,416£21,773£24,175£89,983
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)11%11%16%18%20%76%