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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,012£51,777£53,072£54,398£56,030£266,290
Total Expenses£38,444£38,567£38,739£38,916£39,122£193,788
Profit Before Tax£12,568£13,210£14,332£15,482£16,909£72,501
Profit After Tax £10,180£10,700£11,609£12,541£13,696£58,726
Change In Property Value£8£8£15,800£28,204£37,531£81,551
Net Return£10,188£10,708£27,409£40,744£51,227£140,276
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%