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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,140£13,337£13,671£14,012£14,433£68,593
Total Expenses£10,019£10,085£10,161£10,239£10,324£50,828
Profit Before Tax£3,121£3,252£3,509£3,773£4,109£17,765
Profit After Tax £2,528£2,634£2,843£3,056£3,328£14,389
Change In Property Value£5,915£6,122£9,957£11,460£12,147£45,601
Net Return£8,443£8,756£12,800£14,516£15,475£59,990
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)16%17%25%28%30%116%