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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£4,981£5,036£5,094£5,153£5,215£25,478
Profit Before Tax£1,020£1,054£1,149£1,245£1,375£5,843
Profit After Tax £826£854£930£1,009£1,114£4,733
Change In Property Value£2,100£2,174£3,535£4,069£4,313£16,190
Net Return£2,926£3,028£4,465£5,077£5,427£20,922
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)15%16%24%27%29%110%