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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,380£47,076£48,253£49,459£50,943£242,110
Total Expenses£35,402£35,518£35,679£35,843£36,034£178,476
Profit Before Tax£10,978£11,558£12,574£13,616£14,909£63,634
Profit After Tax £8,892£9,362£10,185£11,029£12,076£51,543
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£8,899£9,369£24,685£36,912£46,519£126,384
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%