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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£11,849£11,882£11,929£11,977£12,034£59,671
Profit Before Tax£2,455£2,636£2,952£3,276£3,677£14,997
Profit After Tax £1,988£2,136£2,391£2,654£2,979£12,148
Change In Property Value£3,750£3,806£9,014£11,996£13,928£42,495
Net Return£5,738£5,942£11,406£14,649£16,907£54,643
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)8%8%15%19%22%72%