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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£7,841£7,903£7,974£8,046£8,123£39,886
Profit Before Tax£2,959£3,059£3,262£3,471£3,740£16,491
Profit After Tax £2,397£2,478£2,643£2,812£3,029£13,358
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£6,597£6,825£9,713£10,949£11,654£45,737
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)18%18%26%30%31%124%