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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,716£47,417£48,602£49,817£51,312£243,864
Total Expenses£35,634£35,750£35,912£36,077£36,269£179,643
Profit Before Tax£11,082£11,666£12,690£13,740£15,042£64,220
Profit After Tax £8,976£9,450£10,279£11,129£12,184£52,019
Change In Property Value£7£7£14,600£26,062£34,680£75,357
Net Return£8,983£9,457£24,879£37,191£46,865£127,375
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%