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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,710£10,978£11,252£11,533£54,973
Total Expenses£7,501£7,534£7,571£7,610£7,648£37,864
Profit Before Tax£2,999£3,176£3,406£3,643£3,885£17,109
Profit After Tax £2,429£2,573£2,759£2,950£3,147£13,858
Change In Property Value£4,500£4,635£7,957£10,026£10,627£37,744
Net Return£6,929£7,208£10,716£12,976£13,774£51,603
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%23%28%30%112%