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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,980£8,100£8,302£8,510£8,765£41,657
Total Expenses£6,059£6,082£6,113£6,145£6,181£30,581
Profit Before Tax£1,921£2,017£2,189£2,365£2,584£11,075
Profit After Tax £1,556£1,634£1,773£1,915£2,093£8,971
Change In Property Value£3,000£3,075£5,043£7,211£8,300£26,629
Net Return£4,556£4,709£6,816£9,127£10,393£35,600
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)12%13%18%25%28%96%