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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,404£47,100£48,278£49,485£50,969£242,235
Total Expenses£35,405£35,520£35,681£35,846£36,037£178,489
Profit Before Tax£10,999£11,580£12,596£13,639£14,932£63,746
Profit After Tax £8,909£9,380£10,203£11,047£12,095£51,635
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£8,917£9,387£24,703£36,930£46,538£126,475
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%