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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,104£13,301£13,633£13,974£14,393£68,405
Total Expenses£10,857£10,945£11,043£11,143£11,249£55,237
Profit Before Tax£2,247£2,355£2,590£2,831£3,144£13,167
Profit After Tax £1,820£1,908£2,098£2,293£2,547£10,666
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£6,770£7,006£11,726£13,374£14,292£53,168
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%