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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,576£49,305£50,537£51,801£53,355£253,573
Total Expenses£34,122£34,206£34,340£34,478£34,644£171,790
Profit Before Tax£14,454£15,098£16,197£17,323£18,711£81,783
Profit After Tax £11,708£12,230£13,120£14,032£15,156£66,244
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£11,715£12,237£27,620£39,915£49,599£141,085
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%