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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£7,643£7,705£7,775£7,847£7,924£38,894
Profit Before Tax£3,157£3,257£3,461£3,670£3,938£17,483
Profit After Tax £2,557£2,638£2,803£2,973£3,190£14,161
Change In Property Value£3,450£3,554£6,710£7,723£8,186£29,623
Net Return£6,007£6,192£9,513£10,695£11,376£43,784
Return From Rental Income (%)7%7%8%8%9%40%
Total Net Return (%)17%17%27%30%32%123%