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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,640£11,873£12,170£12,474£12,786£60,942
Total Expenses£9,115£9,185£9,257£9,331£9,405£46,294
Profit Before Tax£2,525£2,688£2,912£3,142£3,380£14,648
Profit After Tax £2,045£2,177£2,359£2,545£2,738£11,865
Change In Property Value£3,000£3,060£6,242£8,115£9,373£29,790
Net Return£5,045£5,237£8,601£10,660£12,111£41,656
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%7%12%15%17%57%