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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,612£46,296£47,454£48,640£50,099£238,101
Total Expenses£34,849£34,964£35,123£35,285£35,474£175,695
Profit Before Tax£10,763£11,332£12,331£13,355£14,625£62,406
Profit After Tax £8,718£9,179£9,988£10,817£11,847£50,549
Change In Property Value£7£7£14,260£25,455£33,873£73,602
Net Return£8,725£9,186£24,248£36,272£45,719£124,151
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%