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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,924£46,613£47,778£48,973£50,442£239,729
Total Expenses£35,059£35,174£35,334£35,497£35,686£176,750
Profit Before Tax£10,865£11,439£12,445£13,476£14,755£62,979
Profit After Tax £8,800£9,265£10,080£10,915£11,952£51,013
Change In Property Value£7£7£14,350£25,615£34,087£74,066
Net Return£8,808£9,273£24,430£36,531£46,038£125,080
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%