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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,325£10,583£10,900£51,805
Total Expenses£7,952£8,013£8,081£8,150£8,225£40,421
Profit Before Tax£1,972£2,060£2,244£2,432£2,675£11,384
Profit After Tax £1,598£1,669£1,818£1,970£2,167£9,221
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£5,348£5,531£9,111£10,365£11,065£41,420
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%