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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,848£22,394£23,066£109,623
Total Expenses£16,003£16,080£16,176£16,275£16,385£80,918
Profit Before Tax£4,998£5,235£5,672£6,119£6,681£28,705
Profit After Tax £4,048£4,240£4,594£4,957£5,412£23,251
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£4,051£4,243£10,594£15,667£19,664£54,219
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%17%21%58%