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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,444£46,126£47,279£48,461£49,915£237,224
Total Expenses£34,714£34,828£34,986£35,148£35,336£175,012
Profit Before Tax£10,730£11,298£12,293£13,313£14,578£62,212
Profit After Tax £8,692£9,151£9,957£10,783£11,809£50,392
Change In Property Value£7£7£14,200£25,348£33,730£73,292
Net Return£8,699£9,158£24,157£36,131£45,539£123,684
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%