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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,888£16,206£16,611£17,026£17,452£83,183
Total Expenses£10,056£10,134£10,217£10,302£10,388£51,097
Profit Before Tax£5,832£6,072£6,394£6,724£7,064£32,086
Profit After Tax £4,724£4,918£5,179£5,446£5,722£25,990
Change In Property Value£4,890£5,037£8,646£10,894£11,548£41,015
Net Return£9,614£9,955£13,825£16,341£17,270£67,005
Return From Rental Income (%)9%9%9%10%10%47%
Total Net Return (%)17%18%25%30%31%121%