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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,104£10,256£10,512£10,775£11,098£52,744
Total Expenses£8,168£8,229£8,298£8,368£8,443£41,506
Profit Before Tax£1,936£2,026£2,214£2,407£2,655£11,238
Profit After Tax £1,568£1,641£1,793£1,949£2,151£9,103
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£6,118£6,351£9,453£10,765£11,495£44,180
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)15%16%24%27%29%110%