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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,444£49,171£50,400£51,660£53,210£252,884
Total Expenses£39,068£39,152£39,286£39,423£39,589£196,518
Profit Before Tax£9,376£10,018£11,114£12,237£13,621£56,366
Profit After Tax £7,594£8,115£9,002£9,912£11,033£45,657
Change In Property Value£29,750£30,791£50,080£57,637£61,095£229,354
Net Return£37,344£38,906£59,082£67,549£72,129£275,010
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%14%21%24%25%96%