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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,012£9,147£9,376£9,610£9,899£47,044
Total Expenses£8,146£8,171£8,205£8,239£8,278£41,039
Profit Before Tax£866£976£1,171£1,371£1,620£6,005
Profit After Tax £702£791£949£1,111£1,312£4,864
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£4,952£5,147£8,986£11,376£13,127£43,587
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)10%10%17%22%25%84%