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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,824£11,095£11,428£54,310
Total Expenses£8,595£8,657£8,726£8,797£8,873£43,647
Profit Before Tax£1,809£1,904£2,098£2,298£2,555£10,663
Profit After Tax £1,465£1,542£1,700£1,861£2,069£8,637
Change In Property Value£3,500£3,588£6,619£8,454£9,730£31,890
Net Return£4,965£5,129£8,318£10,315£11,799£40,527
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)12%12%19%24%27%94%