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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,540£21,863£22,410£22,970£23,659£112,442
Total Expenses£16,540£16,584£16,649£16,716£16,796£83,286
Profit Before Tax£5,000£5,279£5,760£6,253£6,863£29,155
Profit After Tax £4,050£4,276£4,666£5,065£5,559£23,616
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£4,053£4,280£11,666£17,561£22,187£59,746
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%20%54%