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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,240£12,546£12,860£13,181£62,827
Total Expenses£11,135£11,205£11,279£11,354£11,429£56,401
Profit Before Tax£865£1,035£1,267£1,506£1,753£6,426
Profit After Tax £701£838£1,027£1,220£1,420£5,205
Change In Property Value£6,000£6,180£10,609£13,367£14,169£50,326
Net Return£6,701£7,018£11,636£14,587£15,589£55,531
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%19%24%25%90%