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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,360£18,819£19,289£19,772£94,240
Total Expenses£14,019£14,108£14,203£14,300£14,398£71,028
Profit Before Tax£3,981£4,252£4,616£4,989£5,374£23,213
Profit After Tax £3,225£3,444£3,739£4,041£4,353£18,802
Change In Property Value£5,000£5,100£10,404£13,525£15,622£49,651
Net Return£8,225£8,544£14,143£17,566£19,975£68,453
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)7%7%11%14%16%55%