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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,000£42,630£43,696£44,788£46,132£219,246
Total Expenses£32,473£32,547£32,664£32,785£32,930£163,398
Profit Before Tax£9,528£10,083£11,031£12,004£13,202£55,848
Profit After Tax £7,717£8,167£8,935£9,723£10,694£45,237
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£7,724£8,174£22,936£34,713£43,949£117,497
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%4%10%15%19%50%