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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,800£47,502£48,690£49,907£51,404£244,302
Total Expenses£32,754£32,836£32,965£33,098£33,258£164,912
Profit Before Tax£14,046£14,666£15,724£16,809£18,146£79,391
Profit After Tax £11,377£11,880£12,737£13,615£14,698£64,306
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£11,384£11,887£26,637£38,427£47,716£136,050
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)5%5%11%17%21%59%