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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,132£51,899£53,196£54,526£56,162£266,916
Total Expenses£38,814£38,936£39,109£39,286£39,492£195,636
Profit Before Tax£12,318£12,963£14,088£15,241£16,670£71,279
Profit After Tax £9,978£10,500£11,411£12,345£13,503£57,736
Change In Property Value£8£8£15,980£28,525£37,958£82,480
Net Return£9,986£10,508£27,391£40,870£51,461£140,216
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%