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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£9,140£9,204£9,277£9,352£9,432£46,404
Profit Before Tax£2,764£2,879£3,108£3,343£3,643£15,737
Profit After Tax £2,239£2,332£2,517£2,708£2,951£12,747
Change In Property Value£4,499£4,633£8,750£10,070£10,674£38,625
Net Return£6,738£6,965£11,267£12,777£13,625£51,372
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%