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£7,661£7,721£7,786£7,854£7,925£38,946
Profit Before Tax£1,339£1,414£1,577£1,744£1,960£8,035
Profit After Tax £1,085£1,146£1,277£1,413£1,588£6,508
Change In Property Value£1,200£1,212£3,672£5,043£5,901£17,028
Net Return£2,285£2,358£4,950£6,456£7,489£23,537
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)6%6%13%17%20%64%