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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,868£45,541£46,680£47,847£49,282£234,217
Total Expenses£34,521£34,645£34,812£34,982£35,178£174,138
Profit Before Tax£10,347£10,896£11,868£12,864£14,104£60,079
Profit After Tax £8,381£8,826£9,613£10,420£11,424£48,664
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£8,388£8,833£23,513£35,232£44,442£120,408
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%