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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£5,774£5,829£5,887£5,947£6,009£29,445
Profit Before Tax£226£261£355£452£582£1,875
Profit After Tax £183£211£288£366£471£1,519
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£2,583£2,683£4,956£5,738£6,166£22,126
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)10%11%20%23%25%89%