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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,308£7,418£7,603£7,793£8,027£38,149
Total Expenses£6,698£6,755£6,817£6,880£6,946£34,096
Profit Before Tax£610£662£786£913£1,081£4,053
Profit After Tax £494£537£637£740£876£3,283
Change In Property Value£1,500£1,523£3,606£4,798£5,571£16,998
Net Return£1,994£2,059£4,243£5,538£6,447£20,281
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)6%7%14%18%21%65%