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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,612£49,341£50,575£51,839£53,394£253,761
Total Expenses£36,704£36,789£36,923£37,060£37,227£184,703
Profit Before Tax£11,908£12,552£13,652£14,779£16,168£69,058
Profit After Tax £9,645£10,167£11,058£11,971£13,096£55,937
Change In Property Value£8£8£15,800£28,204£37,531£81,551
Net Return£9,653£10,175£26,858£40,174£50,627£137,488
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%