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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,360£18,819£19,289£19,772£94,240
Total Expenses£14,203£14,250£14,307£14,365£14,424£71,547
Profit Before Tax£3,798£4,110£4,512£4,925£5,348£22,693
Profit After Tax £3,076£3,329£3,655£3,989£4,332£18,381
Change In Property Value£9,000£9,270£15,914£20,051£21,254£75,489
Net Return£12,076£12,599£19,569£24,040£25,586£93,870
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)12%12%19%23%24%90%