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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,164£49,901£51,149£52,428£54,001£256,643
Total Expenses£37,117£37,202£37,337£37,476£37,644£186,777
Profit Before Tax£12,047£12,699£13,812£14,951£16,356£69,866
Profit After Tax £9,758£10,287£11,187£12,111£13,249£56,591
Change In Property Value£8£8£15,980£28,525£37,958£82,480
Net Return£9,766£10,295£27,168£40,636£51,207£139,071
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%