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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,184£17,442£17,878£18,325£18,874£89,703
Total Expenses£13,062£13,138£13,230£13,323£13,425£66,178
Profit Before Tax£4,122£4,303£4,648£5,002£5,449£23,525
Profit After Tax £3,339£3,486£3,765£4,051£4,414£19,055
Change In Property Value£4,600£4,692£9,572£12,443£13,065£44,372
Net Return£7,939£8,178£13,337£16,495£17,479£63,427
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%12%19%24%25%91%