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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,340£48,050£49,251£50,483£51,997£247,121
Total Expenses£36,094£36,211£36,374£36,541£36,735£181,953
Profit Before Tax£11,247£11,840£12,878£13,942£15,262£65,168
Profit After Tax £9,110£9,590£10,431£11,293£12,363£52,786
Change In Property Value£7£7£14,800£26,419£35,156£76,389
Net Return£9,117£9,597£25,231£37,712£47,518£129,175
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%