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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,728£44,384£45,494£46,631£48,030£228,266
Total Expenses£32,050£32,127£32,249£32,374£32,524£161,324
Profit Before Tax£11,678£12,257£13,245£14,257£15,506£66,942
Profit After Tax £9,459£9,928£10,728£11,548£12,560£54,223
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£9,466£9,935£24,428£36,003£45,102£124,934
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%