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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,152£46,844£48,015£49,216£50,692£240,920
Total Expenses£27,445£27,560£27,720£27,884£28,074£138,682
Profit Before Tax£18,707£19,284£20,296£21,332£22,618£102,238
Profit After Tax £15,153£15,620£16,439£17,279£18,321£82,812
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£15,158£15,626£26,940£36,022£43,262£137,007
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)9%9%16%21%25%80%