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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,673£11,965£12,324£58,570
Total Expenses£10,351£10,379£10,418£10,458£10,505£52,110
Profit Before Tax£870£1,009£1,255£1,507£1,819£6,460
Profit After Tax £704£818£1,017£1,220£1,473£5,232
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£6,204£6,455£11,418£14,505£16,763£55,345
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%22%25%83%