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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,388£48,099£49,301£50,534£52,050£247,372
Total Expenses£35,789£35,871£36,002£36,136£36,299£180,097
Profit Before Tax£11,599£12,228£13,299£14,397£15,751£67,275
Profit After Tax £9,396£9,904£10,772£11,662£12,758£54,493
Change In Property Value£8£8£15,400£27,490£36,581£79,486
Net Return£9,403£9,912£26,173£39,152£49,339£133,979
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%