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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,360£52,130£53,434£54,770£56,413£268,106
Total Expenses£38,697£38,821£38,994£39,171£39,378£195,061
Profit Before Tax£12,663£13,310£14,440£15,598£17,034£73,045
Profit After Tax £10,257£10,781£11,696£12,635£13,798£59,166
Change In Property Value£8£8£15,910£28,400£37,792£82,118
Net Return£10,265£10,789£27,607£41,035£51,590£141,285
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%