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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,276£12,460£12,772£13,091£13,484£64,082
Total Expenses£9,576£9,640£9,714£9,790£9,872£48,592
Profit Before Tax£2,700£2,820£3,058£3,301£3,612£15,491
Profit After Tax £2,187£2,284£2,477£2,674£2,926£12,548
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£6,987£7,228£11,813£13,419£14,315£53,762
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%