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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,128£46,820£47,990£49,190£50,666£240,794
Total Expenses£35,223£35,339£35,499£35,662£35,853£177,576
Profit Before Tax£10,905£11,481£12,492£13,528£14,813£63,219
Profit After Tax £8,833£9,300£10,118£10,957£11,999£51,207
Change In Property Value£7£7£14,423£25,745£34,259£74,441
Net Return£8,840£9,307£24,541£36,702£46,257£125,648
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%