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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,300£49,024£50,250£51,506£53,052£252,133
Total Expenses£36,785£36,903£37,069£37,238£37,435£185,430
Profit Before Tax£11,515£12,121£13,182£14,268£15,616£66,703
Profit After Tax £9,327£9,818£10,677£11,557£12,649£54,029
Change In Property Value£8£8£15,100£26,954£35,868£77,938
Net Return£9,335£9,826£25,777£38,511£48,517£131,967
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%