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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,712£21,023£21,548£22,087£22,750£108,119
Total Expenses£16,403£16,518£16,648£16,781£16,925£83,276
Profit Before Tax£4,309£4,505£4,900£5,306£5,825£24,844
Profit After Tax £3,490£3,649£3,969£4,298£4,718£20,124
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£11,590£11,992£19,723£22,429£23,938£89,673
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%