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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,728£16,979£17,403£17,838£18,374£87,322
Total Expenses£11,655£11,692£11,745£11,799£11,864£58,755
Profit Before Tax£5,073£5,287£5,658£6,039£6,510£28,568
Profit After Tax £4,109£4,283£4,583£4,892£5,273£23,140
Change In Property Value£8,365£8,658£14,081£16,206£17,179£64,489
Net Return£12,474£12,940£18,665£21,098£22,452£87,629
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%26%29%31%121%