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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,584£44,238£45,344£46,477£47,872£227,514
Total Expenses£33,019£33,128£33,279£33,433£33,613£166,471
Profit Before Tax£10,565£11,110£12,065£13,044£14,259£61,043
Profit After Tax £8,558£8,999£9,773£10,566£11,550£49,445
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£8,564£9,006£23,273£34,664£43,617£119,124
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%