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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,586£13,926£14,274£14,631£69,738
Total Expenses£9,639£9,688£9,742£9,799£9,855£48,722
Profit Before Tax£3,681£3,899£4,184£4,476£4,776£21,015
Profit After Tax £2,982£3,158£3,389£3,625£3,869£17,022
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£6,682£6,932£11,088£13,634£15,429£53,764
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%