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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,888£16,126£16,529£16,943£17,451£82,938
Total Expenses£12,790£12,889£12,999£13,112£13,233£65,023
Profit Before Tax£3,098£3,238£3,530£3,831£4,218£17,915
Profit After Tax £2,510£2,622£2,860£3,103£3,417£14,511
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£8,510£8,802£14,529£16,534£17,654£66,029
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%