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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,752£7,868£8,065£8,267£8,515£40,466
Total Expenses£6,941£6,999£7,061£7,125£7,193£35,319
Profit Before Tax£811£870£1,004£1,141£1,322£5,147
Profit After Tax £657£704£813£924£1,071£4,169
Change In Property Value£2,625£2,691£4,964£6,340£7,297£23,917
Net Return£3,282£3,395£5,777£7,265£8,368£28,087
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%18%22%26%86%