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£14,711£14,793£14,881£14,972£15,063£74,420
Profit Before Tax£3,289£3,567£3,938£4,317£4,708£19,820
Profit After Tax £2,664£2,890£3,189£3,497£3,814£16,054
Change In Property Value£5,500£5,610£11,444£14,878£17,184£54,616
Net Return£8,164£8,500£14,634£18,375£20,998£70,670
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%12%21%26%30%101%