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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,772£48,489£49,701£50,943£52,472£249,376
Total Expenses£36,135£36,252£36,417£36,585£36,780£182,168
Profit Before Tax£11,637£12,236£13,284£14,359£15,691£67,208
Profit After Tax £9,426£9,911£10,760£11,630£12,710£54,438
Change In Property Value£7£7£14,799£26,417£35,153£76,384
Net Return£9,434£9,919£25,560£38,047£47,863£130,822
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%