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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,880£42,508£43,571£44,660£46,000£218,619
Total Expenses£30,985£31,094£31,243£31,396£31,572£156,290
Profit Before Tax£10,895£11,415£12,328£13,264£14,428£62,330
Profit After Tax £8,825£9,246£9,986£10,744£11,686£50,487
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£8,831£9,252£22,486£33,057£41,379£115,005
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%