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£10,763£10,827£10,901£10,977£11,059£54,527
Profit Before Tax£1,501£1,621£1,858£2,101£2,412£9,493
Profit After Tax £1,216£1,313£1,505£1,702£1,953£7,689
Change In Property Value£2,849£2,892£6,849£9,114£10,583£32,287
Net Return£4,065£4,205£8,354£10,816£12,536£39,977
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)7%7%14%19%22%69%