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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,628£8,757£8,976£9,201£9,477£45,039
Total Expenses£7,624£7,683£7,748£7,814£7,884£38,752
Profit Before Tax£1,004£1,075£1,229£1,387£1,593£6,287
Profit After Tax £813£870£995£1,123£1,290£5,093
Change In Property Value£3,000£3,075£5,673£7,246£8,340£27,334
Net Return£3,813£3,945£6,669£8,370£9,630£32,427
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%11%18%23%26%88%