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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,404£10,664£10,931£11,204£53,403
Total Expenses£7,781£7,847£7,916£7,987£8,057£39,589
Profit Before Tax£2,419£2,557£2,748£2,944£3,147£13,814
Profit After Tax £1,959£2,071£2,226£2,384£2,549£11,190
Change In Property Value£2,400£2,448£4,994£6,492£7,498£23,832
Net Return£4,359£4,519£7,220£8,877£10,048£35,022
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%8%12%15%17%60%