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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,950£23,524£24,112£24,715£117,800
Total Expenses£20,604£20,660£20,728£20,798£20,869£103,660
Profit Before Tax£1,896£2,290£2,795£3,314£3,846£14,141
Profit After Tax £1,536£1,855£2,264£2,684£3,115£11,454
Change In Property Value£9,000£9,180£18,727£24,345£28,119£89,371
Net Return£10,536£11,035£20,991£27,029£31,234£100,825
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)4%4%8%10%12%37%