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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,188£10,341£10,599£10,864£11,190£53,183
Total Expenses£7,272£7,298£7,335£7,373£7,416£36,693
Profit Before Tax£2,916£3,042£3,264£3,492£3,774£16,489
Profit After Tax £2,362£2,464£2,644£2,828£3,057£13,356
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£6,712£6,945£11,105£12,566£13,379£50,707
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%