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£17,778£17,826£17,897£17,971£18,058£89,530
Profit Before Tax£6,222£6,534£7,072£7,623£8,303£35,753
Profit After Tax £5,040£5,293£5,728£6,174£6,725£28,960
Change In Property Value£9,375£9,609£15,759£22,536£25,937£83,216
Net Return£14,415£14,902£21,487£28,710£32,662£112,177
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)12%12%18%24%27%94%