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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,000£36,540£37,453£38,390£39,542£187,925
Total Expenses£33,856£33,922£34,024£34,128£34,254£170,185
Profit Before Tax£2,144£2,618£3,430£4,261£5,287£17,740
Profit After Tax £1,736£2,121£2,778£3,452£4,283£14,370
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£1,744£2,128£17,778£30,227£39,913£91,791
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%