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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,120£6,273£6,430£6,591£31,413
Total Expenses£5,068£5,091£5,117£5,144£5,170£25,590
Profit Before Tax£933£1,029£1,156£1,286£1,420£5,824
Profit After Tax £755£833£936£1,042£1,150£4,717
Change In Property Value£3,000£3,090£5,305£6,684£7,085£25,163
Net Return£3,755£3,923£6,241£7,725£8,235£29,880
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)11%12%18%23%24%88%