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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,432£9,573£9,813£10,058£10,360£49,236
Total Expenses£8,783£8,809£8,843£8,879£8,920£44,234
Profit Before Tax£649£765£969£1,179£1,440£5,002
Profit After Tax £526£619£785£955£1,167£4,052
Change In Property Value£6,475£6,702£10,900£12,545£13,297£49,918
Net Return£7,001£7,321£11,685£13,500£14,464£53,970
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)12%13%21%24%26%96%