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£6,161£6,186£6,220£6,254£6,293£31,114
Profit Before Tax£2,839£2,949£3,144£3,344£3,592£15,867
Profit After Tax £2,300£2,389£2,546£2,708£2,909£12,852
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£6,500£6,736£9,617£10,845£11,535£45,232
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)18%18%26%29%31%122%