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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£34,332£35,191£36,246£172,264
Total Expenses£27,121£27,217£27,343£27,473£27,621£136,776
Profit Before Tax£5,879£6,278£6,989£7,718£8,625£35,488
Profit After Tax £4,762£5,085£5,661£6,251£6,986£28,746
Change In Property Value£11,000£11,220£22,889£29,755£31,243£106,107
Net Return£15,762£16,305£28,550£36,007£38,229£134,853
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%9%16%20%21%75%