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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,264£12,448£12,759£13,078£13,470£64,020
Total Expenses£10,765£10,829£10,903£10,979£11,061£54,536
Profit Before Tax£1,499£1,619£1,856£2,099£2,410£9,483
Profit After Tax £1,214£1,311£1,503£1,700£1,952£7,681
Change In Property Value£2,850£2,893£6,851£9,117£10,586£32,296
Net Return£4,064£4,204£8,354£10,817£12,537£39,977
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)7%7%14%19%22%69%