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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,480£15,712£16,105£16,508£17,003£80,808
Total Expenses£11,959£12,028£12,111£12,195£12,287£60,580
Profit Before Tax£3,521£3,684£3,994£4,313£4,716£20,228
Profit After Tax £2,852£2,984£3,236£3,493£3,820£16,385
Change In Property Value£3,180£3,228£7,644£10,172£11,811£36,036
Net Return£6,032£6,212£10,880£13,666£15,631£52,420
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)9%10%17%21%24%81%