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£8,516£8,580£8,654£8,729£8,810£43,290
Profit Before Tax£3,484£3,600£3,831£4,068£4,371£19,352
Profit After Tax £2,822£2,916£3,103£3,295£3,540£15,675
Change In Property Value£4,020£4,141£7,819£8,999£9,539£34,517
Net Return£6,842£7,056£10,922£12,294£13,079£50,192
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)17%17%27%30%32%122%