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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,420£46,101£47,254£48,435£49,888£237,099
Total Expenses£34,711£34,825£34,984£35,146£35,334£174,999
Profit Before Tax£10,709£11,276£12,270£13,290£14,555£62,099
Profit After Tax £8,674£9,133£9,939£10,765£11,789£50,300
Change In Property Value£7£7£14,200£25,348£33,730£73,292
Net Return£8,681£9,141£24,139£36,112£45,520£123,593
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%