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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£13,958£14,307£14,665£15,105£71,787
Total Expenses£11,794£11,826£11,872£11,918£11,973£59,383
Profit Before Tax£1,958£2,132£2,436£2,746£3,132£12,404
Profit After Tax £1,586£1,727£1,973£2,225£2,537£10,047
Change In Property Value£6,250£6,406£11,820£15,096£17,374£56,946
Net Return£7,836£8,133£13,792£17,321£19,911£66,994
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%