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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,928£57,782£59,226£60,707£62,528£297,172
Total Expenses£42,892£42,989£43,144£43,303£43,496£215,825
Profit Before Tax£14,036£14,793£16,082£17,404£19,032£81,347
Profit After Tax £11,369£11,982£13,027£14,097£15,416£65,891
Change In Property Value£9£9£18,500£33,023£43,944£95,486
Net Return£11,378£11,991£31,527£47,120£59,361£161,377
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%