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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,644£19,939£20,437£20,948£21,576£102,544
Total Expenses£15,102£15,188£15,291£15,396£15,512£76,489
Profit Before Tax£4,542£4,751£5,146£5,552£6,065£26,056
Profit After Tax £3,679£3,848£4,168£4,497£4,913£21,105
Change In Property Value£4,035£4,096£9,700£12,907£14,987£45,724
Net Return£7,714£7,943£13,868£17,404£19,900£66,829
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)9%10%17%21%24%81%