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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,348£21,668£22,210£22,765£23,448£111,439
Total Expenses£18,019£18,097£18,194£18,294£18,405£91,009
Profit Before Tax£3,329£3,571£4,016£4,472£5,044£20,431
Profit After Tax £2,696£2,893£3,253£3,622£4,085£16,549
Change In Property Value£6,999£7,139£14,564£18,933£19,879£67,513
Net Return£9,695£10,032£17,816£22,555£23,964£84,062
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%20%22%76%