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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,720£15,956£16,355£16,764£17,266£82,061
Total Expenses£12,726£12,825£12,936£13,049£13,170£64,705
Profit Before Tax£2,994£3,131£3,419£3,715£4,097£17,355
Profit After Tax £2,425£2,536£2,769£3,009£3,318£14,058
Change In Property Value£5,940£6,118£11,553£13,297£14,094£51,003
Net Return£8,365£8,654£14,322£16,305£17,413£65,060
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%