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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,256£17,515£17,953£18,402£18,954£90,079
Total Expenses£11,452£11,497£11,558£11,620£11,692£57,820
Profit Before Tax£5,804£6,018£6,395£6,781£7,261£32,259
Profit After Tax £4,701£4,875£5,180£5,493£5,882£26,130
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£11,451£11,827£18,309£20,603£21,898£84,087
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)17%17%27%30%32%123%