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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,016£11,181£11,461£11,747£12,100£57,505
Total Expenses£10,330£10,358£10,397£10,436£10,482£52,004
Profit Before Tax£686£823£1,064£1,311£1,617£5,501
Profit After Tax £556£667£862£1,062£1,310£4,456
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£6,056£6,304£11,263£14,346£16,599£54,569
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%81%