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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,734£13,053£13,444£63,894
Total Expenses£10,865£10,941£11,026£11,113£11,205£55,150
Profit Before Tax£1,375£1,482£1,708£1,940£2,239£8,744
Profit After Tax £1,114£1,201£1,384£1,571£1,814£7,083
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,365
Net Return£6,513£6,763£11,886£13,659£14,626£53,448
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%12%22%25%27%97%