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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£15,703£15,776£15,864£15,955£16,055£79,352
Profit Before Tax£2,298£2,494£2,863£3,240£3,716£14,610
Profit After Tax £1,861£2,021£2,319£2,624£3,010£11,834
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£4,861£5,051£11,500£15,233£17,762£54,406
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)5%5%12%16%19%58%