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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,850£9,071£9,298£9,530£45,424
Total Expenses£6,398£6,462£6,527£6,593£6,659£32,640
Profit Before Tax£2,278£2,388£2,544£2,704£2,871£12,784
Profit After Tax £1,845£1,934£2,061£2,190£2,325£10,355
Change In Property Value£2,670£2,750£4,721£5,948£6,305£22,394
Net Return£4,515£4,684£6,781£8,138£8,630£32,749
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%15%22%27%28%108%