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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,492£9,634£9,875£10,122£10,426£49,550
Total Expenses£6,805£6,831£6,866£6,902£6,943£34,346
Profit Before Tax£2,687£2,803£3,009£3,221£3,483£15,203
Profit After Tax £2,176£2,271£2,438£2,609£2,821£12,315
Change In Property Value£4,050£4,172£7,877£9,066£9,610£34,774
Net Return£6,226£6,442£10,315£11,675£12,431£47,089
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%16%25%28%30%113%