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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,668£53,458£54,794£56,164£57,849£274,934
Total Expenses£38,499£38,589£38,734£38,882£39,061£193,764
Profit Before Tax£14,169£14,869£16,061£17,283£18,789£81,170
Profit After Tax £11,477£12,044£13,009£13,999£15,219£65,748
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£11,485£12,052£29,510£43,452£54,412£150,912
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)4%4%11%16%20%54%