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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,660£9,805£10,050£10,301£10,610£50,427
Total Expenses£8,122£8,182£8,250£8,319£8,392£41,265
Profit Before Tax£1,538£1,623£1,800£1,983£2,218£9,162
Profit After Tax £1,246£1,314£1,458£1,606£1,797£7,421
Change In Property Value£3,249£3,330£6,144£7,847£9,031£29,601
Net Return£4,495£4,644£7,602£9,453£10,828£37,022
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)11%12%19%24%27%93%