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£10,738£10,802£10,876£10,951£11,032£54,399
Profit Before Tax£1,262£1,378£1,609£1,846£2,149£8,243
Profit After Tax £1,022£1,116£1,303£1,495£1,740£6,677
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£1,024£1,118£5,103£8,278£10,767£26,290
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%45%