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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,976£12,156£12,460£12,771£13,154£62,516
Total Expenses£10,736£10,800£10,873£10,948£11,029£54,386
Profit Before Tax£1,240£1,356£1,586£1,823£2,125£8,130
Profit After Tax £1,005£1,098£1,285£1,476£1,721£6,585
Change In Property Value£2,850£2,893£6,851£9,117£10,586£32,296
Net Return£3,855£3,991£8,136£10,593£12,307£38,881
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)7%7%14%18%21%67%