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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,232£44,895£46,018£47,168£48,583£230,897
Total Expenses£33,601£33,713£33,868£34,027£34,211£169,420
Profit Before Tax£10,631£11,183£12,150£13,141£14,372£61,477
Profit After Tax £8,611£9,058£9,841£10,644£11,641£49,797
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£8,618£9,065£23,542£35,099£44,184£120,508
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%