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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,560£19,853£20,350£20,858£21,484£102,106
Total Expenses£15,120£15,206£15,309£15,413£15,528£76,576
Profit Before Tax£4,440£4,647£5,041£5,445£5,956£25,529
Profit After Tax £3,596£3,764£4,083£4,411£4,824£20,679
Change In Property Value£5,398£5,506£11,232£14,602£15,332£52,070
Net Return£8,994£9,270£15,316£19,012£20,156£72,749
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)11%11%18%23%24%88%