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£18,286£18,368£18,472£18,578£18,698£92,403
Profit Before Tax£5,714£5,992£6,497£7,015£7,663£32,880
Profit After Tax £4,628£4,853£5,262£5,682£6,207£26,633
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£15,128£15,668£25,685£29,186£31,122£116,789
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%