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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£12,625£12,694£12,775£12,858£12,948£63,900
Profit Before Tax£2,375£2,531£2,831£3,138£3,527£14,402
Profit After Tax £1,924£2,050£2,293£2,542£2,857£11,666
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£8,824£9,157£15,713£17,988£19,230£70,911
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%