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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,508£17,771£18,215£18,670£19,230£91,394
Total Expenses£12,750£12,828£12,921£13,016£13,120£64,635
Profit Before Tax£4,758£4,942£5,294£5,654£6,110£26,759
Profit After Tax £3,854£4,003£4,288£4,580£4,949£21,675
Change In Property Value£6,615£6,813£12,866£14,808£15,696£56,798
Net Return£10,469£10,817£17,154£19,388£20,646£78,473
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%