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£11,832£11,900£11,981£12,064£12,155£59,932
Profit Before Tax£3,168£3,325£3,624£3,932£4,321£18,370
Profit After Tax £2,566£2,693£2,936£3,185£3,500£14,880
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£8,866£9,182£15,189£17,287£18,449£68,973
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%