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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,016£47,721£48,914£50,137£51,641£245,430
Total Expenses£35,863£35,979£36,142£36,308£36,501£180,792
Profit Before Tax£11,153£11,742£12,773£13,829£15,141£64,638
Profit After Tax £9,034£9,511£10,346£11,202£12,264£52,357
Change In Property Value£7£7£14,700£26,240£34,918£75,873
Net Return£9,042£9,518£25,046£37,442£47,182£128,230
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%