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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,736£45,407£46,542£47,706£49,137£233,528
Total Expenses£34,206£34,320£34,476£34,636£34,822£172,460
Profit Before Tax£10,530£11,088£12,066£13,070£14,315£61,068
Profit After Tax £8,529£8,981£9,774£10,586£11,595£49,465
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£8,536£8,988£23,754£35,541£44,803£121,622
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%