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£30,949£31,097£31,276£31,460£31,662£156,444
Profit Before Tax£5,051£5,443£6,177£6,930£7,879£31,481
Profit After Tax £4,092£4,409£5,004£5,613£6,382£25,500
Change In Property Value£6£6£11,720£20,921£27,839£60,492
Net Return£4,098£4,415£16,724£26,534£34,221£85,992
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%