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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,608£47,307£48,490£49,702£51,193£243,300
Total Expenses£34,124£34,205£34,334£34,466£34,626£171,755
Profit Before Tax£12,484£13,102£14,156£15,236£16,567£71,545
Profit After Tax £10,112£10,613£11,466£12,341£13,419£57,952
Change In Property Value£7£7£14,600£26,062£34,680£75,357
Net Return£10,120£10,620£26,067£38,403£48,100£133,309
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)4%4%11%16%20%55%