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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,000£36,540£37,453£38,390£39,542£187,925
Total Expenses£27,905£27,970£28,072£28,177£28,303£140,427
Profit Before Tax£8,095£8,570£9,381£10,213£11,239£47,498
Profit After Tax £6,557£6,941£7,599£8,272£9,103£38,473
Change In Property Value£6,000£6,060£18,362£25,217£29,503£85,142
Net Return£12,557£13,001£25,960£33,489£38,607£123,615
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)6%7%13%17%19%62%