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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,196£44,859£45,980£47,130£48,544£230,709
Total Expenses£32,208£32,321£32,476£32,635£32,819£162,458
Profit Before Tax£11,988£12,538£13,505£14,495£15,725£68,251
Profit After Tax £9,710£10,156£10,939£11,741£12,737£55,283
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£9,716£10,163£23,939£34,947£43,617£122,382
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)4%5%11%16%20%57%