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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,500£28,927£29,651£30,392£31,304£148,774
Total Expenses£23,188£23,242£23,325£23,410£23,512£116,676
Profit Before Tax£5,313£5,686£6,326£6,982£7,792£32,098
Profit After Tax £4,303£4,605£5,124£5,655£6,311£26,000
Change In Property Value£10,000£10,200£20,808£27,050£28,403£96,461
Net Return£14,303£14,805£25,932£32,706£34,714£122,461
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%9%16%20%21%75%