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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,776£10,938£11,211£11,491£11,836£56,252
Total Expenses£8,632£8,694£8,765£8,836£8,914£43,841
Profit Before Tax£2,144£2,243£2,447£2,655£2,923£12,411
Profit After Tax £1,737£1,817£1,982£2,150£2,367£10,053
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£5,937£6,143£10,151£11,552£12,333£46,115
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%107%