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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£11,135£11,199£11,272£11,347£11,429£56,382
Profit Before Tax£865£981£1,212£1,449£1,752£6,259
Profit After Tax £701£795£982£1,174£1,419£5,070
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£4,701£4,875£9,305£11,994£12,780£43,654
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%72%