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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,056£46,747£47,916£49,113£50,587£240,419
Total Expenses£35,172£35,287£35,447£35,610£35,800£177,315
Profit Before Tax£10,884£11,460£12,469£13,503£14,787£63,103
Profit After Tax £8,816£9,283£10,100£10,938£11,977£51,114
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£8,824£9,290£24,500£36,642£46,183£125,438
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%