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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,728£7,844£8,040£8,241£8,488£40,341
Total Expenses£5,637£5,660£5,690£5,722£5,757£28,466
Profit Before Tax£2,091£2,184£2,350£2,519£2,731£11,875
Profit After Tax £1,694£1,769£1,903£2,041£2,212£9,619
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£4,994£5,168£8,322£9,428£10,043£37,954
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)15%15%24%28%30%112%