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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,008£10,158£10,412£10,672£10,993£52,243
Total Expenses£8,159£8,220£8,288£8,358£8,432£41,456
Profit Before Tax£1,849£1,939£2,124£2,315£2,560£10,787
Profit After Tax £1,498£1,570£1,721£1,875£2,074£8,737
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£5,398£5,587£9,306£10,605£11,328£42,224
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%27%28%106%