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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,720£49,451£50,687£51,954£53,513£254,325
Total Expenses£37,085£37,204£37,370£37,541£37,739£186,938
Profit Before Tax£11,635£12,247£13,317£14,413£15,774£67,387
Profit After Tax £9,425£9,920£10,787£11,675£12,777£54,583
Change In Property Value£8£8£15,230£27,186£36,177£78,609
Net Return£9,432£9,928£26,017£38,861£48,954£133,192
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%