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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£6,867£6,927£6,993£7,060£7,131£34,978
Profit Before Tax£2,133£2,208£2,371£2,538£2,754£12,003
Profit After Tax £1,727£1,789£1,920£2,055£2,231£9,723
Change In Property Value£3,000£3,090£5,835£6,715£7,118£25,758
Net Return£4,727£4,878£7,755£8,771£9,349£35,480
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%114%