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£22,736£22,783£22,855£22,928£23,015£114,317
Profit Before Tax£1,264£1,577£2,114£2,665£3,346£10,967
Profit After Tax £1,024£1,277£1,713£2,159£2,710£8,883
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£1,029£1,282£11,712£20,007£26,461£60,492
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%