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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£13,798£13,871£13,960£14,050£14,151£69,830
Profit Before Tax£4,202£4,399£4,767£5,144£5,620£24,132
Profit After Tax £3,404£3,563£3,861£4,167£4,552£19,547
Change In Property Value£7,560£7,787£14,704£16,923£17,938£64,912
Net Return£10,964£11,350£18,565£21,090£22,491£84,460
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%