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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,976£12,156£12,460£12,771£13,154£62,516
Total Expenses£7,978£8,042£8,116£8,191£8,272£40,599
Profit Before Tax£3,998£4,113£4,344£4,580£4,882£21,917
Profit After Tax £3,238£3,332£3,518£3,710£3,955£17,753
Change In Property Value£4,218£4,365£7,100£8,171£8,661£32,514
Net Return£7,456£7,697£10,618£11,881£12,616£50,267
Return From Rental Income (%)9%9%9%10%11%48%
Total Net Return (%)20%21%29%32%34%135%