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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,460£11,689£11,981£12,281£12,588£60,000
Total Expenses£10,089£10,158£10,230£10,304£10,377£51,159
Profit Before Tax£1,371£1,531£1,751£1,977£2,211£8,841
Profit After Tax £1,110£1,240£1,418£1,601£1,791£7,161
Change In Property Value£3,500£3,570£7,283£9,468£10,935£34,756
Net Return£4,610£4,810£8,701£11,069£12,726£41,917
Return From Rental Income (%)2%3%3%4%4%16%
Total Net Return (%)10%11%19%25%28%94%