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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,068£46,759£47,928£49,126£50,600£240,481
Total Expenses£34,868£34,949£35,077£35,207£35,366£175,466
Profit Before Tax£11,200£11,810£12,851£13,919£15,234£65,015
Profit After Tax £9,072£9,566£10,410£11,274£12,340£52,662
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£9,079£9,574£25,410£38,050£47,970£130,083
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%