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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£11,222£11,252£11,293£11,335£11,384£56,485
Profit Before Tax£778£928£1,192£1,462£1,797£6,157
Profit After Tax £630£752£965£1,184£1,455£4,987
Change In Property Value£6,000£6,150£11,347£14,492£16,679£54,668
Net Return£6,630£6,902£12,312£15,676£18,135£59,655
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%82%