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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,576£12,765£13,084£13,411£13,813£65,648
Total Expenses£8,859£8,890£8,932£8,976£9,027£44,685
Profit Before Tax£3,717£3,875£4,151£4,435£4,786£20,964
Profit After Tax £3,010£3,139£3,363£3,592£3,877£16,981
Change In Property Value£5,370£5,531£10,445£12,021£12,742£46,108
Net Return£8,380£8,670£13,807£15,613£16,619£63,089
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%115%