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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,456£49,183£50,412£51,673£53,223£252,947
Total Expenses£36,899£37,018£37,184£37,354£37,552£186,007
Profit Before Tax£11,557£12,165£13,228£14,319£15,671£66,940
Profit After Tax £9,361£9,853£10,715£11,598£12,694£54,221
Change In Property Value£8£8£15,150£27,043£35,987£78,196
Net Return£9,368£9,861£25,865£38,642£48,681£132,417
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%