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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,896£11,114£11,392£11,677£11,968£57,047
Total Expenses£7,652£7,720£7,791£7,863£7,935£38,961
Profit Before Tax£3,244£3,394£3,601£3,813£4,034£18,086
Profit After Tax £2,627£2,749£2,917£3,089£3,267£14,649
Change In Property Value£3,450£3,554£6,100£7,686£8,147£28,937
Net Return£6,077£6,303£9,017£10,775£11,415£43,587
Return From Rental Income (%)7%8%8%9%9%41%
Total Net Return (%)17%18%25%30%32%123%