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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,344£13,544£13,883£14,230£14,657£69,657
Total Expenses£10,960£10,991£11,036£11,081£11,135£55,203
Profit Before Tax£2,384£2,553£2,847£3,148£3,522£14,455
Profit After Tax £1,931£2,068£2,306£2,550£2,853£11,708
Change In Property Value£5,750£5,894£10,874£13,888£15,984£52,391
Net Return£7,681£7,962£13,180£16,439£18,837£64,099
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%19%23%27%92%