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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,556£11,729£12,023£12,323£12,693£60,324
Total Expenses£10,099£10,162£10,234£10,308£10,388£51,191
Profit Before Tax£1,457£1,567£1,788£2,015£2,305£9,133
Profit After Tax £1,180£1,269£1,448£1,632£1,867£7,397
Change In Property Value£6,125£6,339£10,311£11,866£12,578£47,220
Net Return£7,305£7,609£11,759£13,499£14,445£54,617
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)14%14%22%25%27%102%