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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,782£15,151£15,606£74,168
Total Expenses£11,641£11,674£11,721£11,769£11,825£58,629
Profit Before Tax£2,567£2,747£3,061£3,382£3,781£15,538
Profit After Tax £2,079£2,225£2,479£2,740£3,063£12,586
Change In Property Value£6,125£6,278£11,583£14,794£17,027£55,807
Net Return£8,204£8,503£14,062£17,534£20,089£68,393
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%19%24%27%92%