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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,328£48,038£49,239£50,470£51,984£247,059
Total Expenses£35,497£35,614£35,777£35,944£36,138£178,971
Profit Before Tax£11,831£12,424£13,462£14,526£15,846£68,088
Profit After Tax £9,583£10,063£10,904£11,766£12,835£55,151
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£9,590£10,070£25,404£37,649£47,278£129,992
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%10%16%20%54%