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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,256£51,010£52,285£53,592£55,200£262,343
Total Expenses£35,282£35,369£35,507£35,649£35,820£177,626
Profit Before Tax£14,974£15,641£16,778£17,944£19,380£84,717
Profit After Tax £12,129£12,669£13,590£14,534£15,698£68,621
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£12,137£12,677£28,591£41,310£51,328£146,042
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%