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£11,822£11,861£11,917£11,975£12,043£59,617
Profit Before Tax£6,178£6,409£6,810£7,220£7,728£34,345
Profit After Tax £5,004£5,192£5,516£5,848£6,260£27,820
Change In Property Value£6,000£6,150£11,347£14,492£16,679£54,668
Net Return£11,004£11,342£16,863£20,341£22,939£82,488
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)15%16%23%28%31%113%