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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£22,651£22,733£22,836£22,943£23,062£114,224
Profit Before Tax£1,350£1,627£2,133£2,651£3,299£11,059
Profit After Tax £1,093£1,318£1,727£2,147£2,672£8,958
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£1,098£1,323£10,928£18,569£24,526£56,443
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%38%