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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,016£11,236£11,517£11,805£12,100£57,675
Total Expenses£8,458£8,526£8,597£8,669£8,742£42,991
Profit Before Tax£2,558£2,711£2,920£3,136£3,359£14,684
Profit After Tax £2,072£2,196£2,366£2,540£2,721£11,894
Change In Property Value£2,700£2,754£5,618£7,304£8,436£26,811
Net Return£4,772£4,950£7,984£9,844£11,156£38,705
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%8%12%15%17%59%