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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,336£9,476£9,713£9,956£10,254£48,735
Total Expenses£7,893£7,953£8,020£8,088£8,160£40,114
Profit Before Tax£1,443£1,523£1,693£1,868£2,094£8,622
Profit After Tax £1,169£1,234£1,372£1,513£1,696£6,983
Change In Property Value£2,500£2,550£5,202£6,763£7,101£24,115
Net Return£3,669£3,784£6,574£8,276£8,797£31,099
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)10%10%17%21%23%81%