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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,604£14,823£15,194£15,573£16,041£76,235
Total Expenses£11,395£11,463£11,543£11,625£11,715£57,742
Profit Before Tax£3,209£3,360£3,650£3,948£4,326£18,493
Profit After Tax £2,599£2,721£2,957£3,198£3,504£14,979
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£4,599£4,741£9,077£11,604£13,339£43,360
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)8%8%15%19%22%71%