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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,084£15,310£15,693£16,085£16,568£78,741
Total Expenses£11,053£11,121£11,203£11,286£11,377£56,040
Profit Before Tax£4,031£4,189£4,490£4,799£5,191£22,700
Profit After Tax £3,265£3,393£3,637£3,887£4,204£18,387
Change In Property Value£5,699£5,869£11,083£12,756£13,521£48,929
Net Return£8,964£9,262£14,720£16,643£17,726£67,316
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%31%116%