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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,356£13,556£13,895£14,243£14,670£69,720
Total Expenses£10,874£10,940£11,017£11,095£11,181£55,107
Profit Before Tax£2,482£2,616£2,879£3,147£3,489£14,614
Profit After Tax £2,011£2,119£2,332£2,549£2,826£11,837
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£7,711£7,990£13,418£15,309£16,351£60,779
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%