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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,792£58,659£60,125£61,628£63,477£301,682
Total Expenses£43,288£43,421£43,611£43,805£44,032£218,157
Profit Before Tax£14,504£15,238£16,515£17,824£19,445£83,525
Profit After Tax £11,748£12,343£13,377£14,437£15,750£67,655
Change In Property Value£9£9£17,900£31,952£42,519£92,390
Net Return£11,757£12,352£31,277£46,389£58,270£160,045
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%