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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,508£11,681£11,973£12,272£12,640£60,073
Total Expenses£9,836£9,916£10,004£10,094£10,189£50,040
Profit Before Tax£1,672£1,764£1,969£2,178£2,451£10,034
Profit After Tax £1,354£1,429£1,594£1,764£1,985£8,127
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£5,854£6,064£10,347£11,837£12,663£46,766
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%22%26%28%102%