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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,300£9,439£9,675£9,917£10,215£48,547
Total Expenses£6,104£6,164£6,231£6,299£6,371£31,168
Profit Before Tax£3,196£3,276£3,445£3,619£3,844£17,379
Profit After Tax £2,589£2,653£2,790£2,931£3,114£14,077
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£4,989£5,125£7,458£8,304£8,808£34,684
Return From Rental Income (%)10%11%11%12%12%56%
Total Net Return (%)20%21%30%33%35%139%