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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,460£51,217£52,497£53,810£55,424£263,408
Total Expenses£38,080£38,167£38,305£38,448£38,620£191,619
Profit Before Tax£12,381£13,050£14,192£15,362£16,804£71,789
Profit After Tax £10,028£10,571£11,495£12,443£13,611£58,149
Change In Property Value£8£8£16,400£29,275£38,956£84,647
Net Return£10,036£10,579£27,896£41,718£52,568£142,796
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%