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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£9,747£9,824£9,911£9,999£10,094£49,576
Profit Before Tax£2,853£2,965£3,198£3,437£3,746£16,198
Profit After Tax £2,311£2,401£2,590£2,784£3,034£13,120
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,811£7,036£11,343£12,857£13,712£51,759
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%113%