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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,000£39,585£40,575£41,589£42,837£203,585
Total Expenses£35,656£35,761£35,903£36,048£36,215£179,583
Profit Before Tax£3,344£3,824£4,672£5,541£6,621£24,002
Profit After Tax £2,708£3,098£3,784£4,488£5,363£19,442
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£2,716£3,105£18,785£31,264£40,994£96,863
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%7%12%16%39%