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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,876£13,069£13,396£13,731£14,143£67,214
Total Expenses£11,463£11,552£11,650£11,750£11,856£58,271
Profit Before Tax£1,413£1,517£1,746£1,981£2,287£8,943
Profit After Tax £1,144£1,229£1,414£1,604£1,852£7,244
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£6,544£6,791£11,917£13,692£14,665£53,610
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%12%22%25%27%97%