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£5,677£5,737£5,803£5,870£5,941£29,028
Profit Before Tax£3,323£3,398£3,561£3,728£3,944£17,954
Profit After Tax £2,691£2,753£2,884£3,019£3,195£14,542
Change In Property Value£1,750£1,794£3,309£4,227£4,865£15,945
Net Return£4,441£4,546£6,194£7,246£8,060£30,487
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)20%21%28%33%37%139%