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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,200£43,848£44,944£46,068£47,450£225,510
Total Expenses£31,601£31,677£31,797£31,921£32,069£159,065
Profit Before Tax£11,599£12,171£13,147£14,147£15,380£66,445
Profit After Tax £9,395£9,859£10,649£11,459£12,458£53,820
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£9,402£9,865£24,149£35,557£44,526£123,500
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%