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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,000£30,450£31,211£31,992£32,951£156,604
Total Expenses£24,836£24,927£25,046£25,167£25,306£125,281
Profit Before Tax£5,164£5,523£6,166£6,824£7,645£31,323
Profit After Tax £4,183£4,474£4,994£5,527£6,193£25,371
Change In Property Value£5,000£5,049£15,300£21,012£24,584£70,945
Net Return£9,183£9,524£20,294£26,539£30,777£96,316
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)6%6%12%16%19%59%