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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,768£58,635£60,100£61,603£63,451£301,557
Total Expenses£42,889£43,022£43,211£43,405£43,633£216,161
Profit Before Tax£14,879£15,613£16,889£18,197£19,818£85,396
Profit After Tax £12,052£12,646£13,680£14,740£16,053£69,171
Change In Property Value£9£9£17,700£31,595£42,044£91,357
Net Return£12,061£12,655£31,380£46,335£58,097£160,528
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%19%54%