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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,868£24,465£25,076£25,703£122,512
Total Expenses£20,694£20,752£20,822£20,895£20,968£104,131
Profit Before Tax£2,706£3,116£3,642£4,182£4,735£18,381
Profit After Tax £2,192£2,524£2,950£3,387£3,836£14,889
Change In Property Value£9,000£9,180£18,727£24,345£28,119£89,371
Net Return£11,192£11,704£21,677£27,733£31,954£104,260
Return From Rental Income (%)1%1%1%1%1%6%
Total Net Return (%)4%4%8%10%12%39%