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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£16,200£16,300£16,418£16,538£16,670£82,125
Profit Before Tax£5,400£5,624£6,055£6,496£7,055£30,630
Profit After Tax £4,374£4,556£4,904£5,262£5,715£24,810
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£12,774£13,208£21,242£24,065£25,646£96,935
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%