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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,896£14,104£14,457£14,818£15,263£72,539
Total Expenses£10,771£10,848£10,935£11,025£11,121£54,700
Profit Before Tax£3,125£3,257£3,522£3,794£4,142£17,839
Profit After Tax £2,531£2,638£2,853£3,073£3,355£14,450
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,781£8,046£13,064£14,825£15,812£59,528
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%