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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,920£53,714£55,057£56,433£58,126£276,250
Total Expenses£39,913£40,003£40,148£40,297£40,477£200,838
Profit Before Tax£13,008£13,710£14,908£16,136£17,649£75,411
Profit After Tax £10,536£11,105£12,076£13,070£14,296£61,083
Change In Property Value£9£9£17,200£30,703£40,856£88,777
Net Return£10,545£11,114£29,276£43,773£55,152£149,860
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%