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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,388£14,676£15,043£15,419£15,804£75,329
Total Expenses£10,779£10,853£10,933£11,015£11,096£54,676
Profit Before Tax£3,609£3,822£4,110£4,404£4,708£20,654
Profit After Tax £2,924£3,096£3,329£3,567£3,814£16,730
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£6,624£6,870£11,028£13,576£15,374£53,471
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%8%12%15%17%59%