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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£7,979£8,041£8,110£8,180£8,255£40,565
Profit Before Tax£2,221£2,312£2,502£2,697£2,948£12,681
Profit After Tax £1,799£1,873£2,027£2,185£2,388£10,271
Change In Property Value£4,375£4,528£7,365£8,476£8,985£33,728
Net Return£6,174£6,401£9,392£10,661£11,373£44,000
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%24%28%30%114%