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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,200£46,893£48,065£49,267£50,745£241,170
Total Expenses£32,893£32,973£33,101£33,232£33,391£165,590
Profit Before Tax£13,308£13,920£14,964£16,035£17,354£75,580
Profit After Tax £10,779£11,275£12,121£12,988£14,057£61,220
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£10,786£11,282£26,121£37,978£47,312£133,480
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)5%5%11%16%20%57%