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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£17,594£17,681£17,792£17,906£18,035£89,010
Profit Before Tax£9,406£9,724£10,298£10,886£11,621£51,934
Profit After Tax £7,619£7,877£8,341£8,818£9,413£42,067
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£7,622£7,880£14,841£20,420£24,853£75,616
Return From Rental Income (%)7%8%8%9%9%41%
Total Net Return (%)7%8%15%20%24%74%