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£17,500£18,113£29,459£33,904£35,939£134,914
Net Return£21,803£22,718£34,583£39,560£42,250£160,913
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%14%21%24%26%98%