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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£22,738£22,785£22,857£22,930£23,017£114,327
Profit Before Tax£1,263£1,575£2,112£2,663£3,344£10,957
Profit After Tax £1,023£1,276£1,711£2,157£2,708£8,875
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£1,028£1,281£11,711£20,008£26,462£60,489
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%