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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,624£49,353£50,587£51,852£53,407£253,824
Total Expenses£37,015£37,134£37,301£37,471£37,669£186,591
Profit Before Tax£11,609£12,219£13,287£14,381£15,738£67,233
Profit After Tax £9,403£9,897£10,762£11,648£12,748£54,459
Change In Property Value£8£8£15,200£27,133£36,106£78,454
Net Return£9,411£9,905£25,962£38,781£48,854£132,913
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%