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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,604£23,958£24,557£25,171£25,926£123,216
Total Expenses£20,230£20,312£20,415£20,520£20,638£102,115
Profit Before Tax£3,374£3,646£4,142£4,651£5,288£21,101
Profit After Tax £2,733£2,953£3,355£3,767£4,283£17,092
Change In Property Value£10,000£10,250£18,911£24,154£27,799£91,114
Net Return£12,733£13,203£22,267£27,921£32,082£108,206
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%17%22%25%84%