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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,304£44,969£46,093£47,245£48,662£231,273
Total Expenses£33,496£33,574£33,698£33,824£33,976£168,568
Profit Before Tax£10,808£11,394£12,395£13,421£14,686£62,705
Profit After Tax £8,754£9,229£10,040£10,871£11,896£50,791
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£8,761£9,237£24,440£36,576£46,101£125,115
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%