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£12,623£12,692£12,773£12,856£12,946£63,890
Profit Before Tax£2,377£2,533£2,833£3,140£3,529£14,412
Profit After Tax £1,925£2,052£2,295£2,543£2,859£11,674
Change In Property Value£6,899£7,105£13,417£15,442£16,369£59,233
Net Return£8,824£9,157£15,712£17,986£19,228£70,906
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%