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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,504£46,187£47,341£48,525£49,980£237,537
Total Expenses£34,323£34,437£34,596£34,758£34,946£173,059
Profit Before Tax£11,181£11,749£12,746£13,767£15,034£64,478
Profit After Tax £9,057£9,517£10,324£11,151£12,178£52,227
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£9,064£9,524£24,324£36,142£45,433£124,487
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%