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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,680£16,930£17,353£17,787£18,321£87,072
Total Expenses£13,319£13,420£13,534£13,650£13,774£67,697
Profit Before Tax£3,361£3,510£3,820£4,137£4,547£19,375
Profit After Tax £2,723£2,843£3,094£3,351£3,683£15,694
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£9,023£9,332£15,347£17,454£18,632£69,788
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%