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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,251£14,607£14,972£15,421£73,291
Total Expenses£11,505£11,538£11,584£11,632£11,687£57,947
Profit Before Tax£2,535£2,713£3,023£3,340£3,734£15,344
Profit After Tax £2,053£2,197£2,448£2,706£3,024£12,429
Change In Property Value£6,050£6,201£11,441£14,613£16,818£55,124
Net Return£8,103£8,399£13,890£17,319£19,843£67,553
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%19%24%27%92%