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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,180£9,409£9,645£9,886£47,120
Total Expenses£5,169£5,199£5,232£5,267£5,302£26,168
Profit Before Tax£3,831£3,981£4,177£4,378£4,584£20,952
Profit After Tax £3,103£3,225£3,384£3,546£3,713£16,971
Change In Property Value£2,850£2,936£5,039£6,349£6,730£23,905
Net Return£5,953£6,160£8,423£9,896£10,444£40,876
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)20%21%29%34%35%139%