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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,924£52,703£54,020£55,371£57,032£271,050
Total Expenses£36,441£36,530£36,672£36,818£36,995£183,456
Profit Before Tax£15,483£16,173£17,348£18,553£20,037£87,594
Profit After Tax £12,542£13,100£14,052£15,028£16,230£70,951
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£12,549£13,108£29,552£42,696£53,048£150,953
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%