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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,516£15,826£16,222£16,628£17,043£81,235
Total Expenses£11,487£11,564£11,646£11,731£11,815£58,242
Profit Before Tax£4,029£4,263£4,576£4,897£5,228£22,993
Profit After Tax £3,264£3,453£3,706£3,967£4,235£18,625
Change In Property Value£4,000£4,080£8,323£10,820£12,497£39,721
Net Return£7,264£7,533£12,030£14,787£16,732£58,345
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%