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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,448£11,734£12,087£57,442
Total Expenses£9,535£9,563£9,602£9,642£9,688£48,030
Profit Before Tax£1,469£1,606£1,846£2,093£2,399£9,412
Profit After Tax £1,190£1,301£1,495£1,695£1,943£7,624
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£6,190£6,426£10,951£13,772£15,843£53,181
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%11%18%23%26%87%