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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,744£46,430£47,591£48,781£50,244£238,790
Total Expenses£34,942£35,057£35,216£35,379£35,568£176,160
Profit Before Tax£10,802£11,374£12,375£13,402£14,677£62,629
Profit After Tax £8,750£9,213£10,024£10,856£11,888£50,730
Change In Property Value£7£7£14,300£25,526£33,968£73,808
Net Return£8,757£9,220£24,324£36,382£45,856£124,538
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%