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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,144£51,911£53,209£54,539£56,175£266,979
Total Expenses£38,835£38,957£39,130£39,307£39,513£195,742
Profit Before Tax£12,309£12,954£14,079£15,232£16,662£71,237
Profit After Tax £9,971£10,493£11,404£12,338£13,496£57,702
Change In Property Value£8£8£15,990£28,543£37,982£82,531
Net Return£9,979£10,501£27,394£40,881£51,479£140,233
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%