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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,900£46,588£47,753£48,947£50,415£239,604
Total Expenses£35,057£35,172£35,331£35,494£35,684£176,738
Profit Before Tax£10,843£11,417£12,422£13,453£14,732£62,866
Profit After Tax £8,783£9,248£10,062£10,897£11,933£50,922
Change In Property Value£7£7£14,350£25,615£34,087£74,066
Net Return£8,790£9,255£24,412£36,512£46,019£124,988
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%