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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,464£10,621£10,886£11,159£11,493£54,624
Total Expenses£8,601£8,663£8,732£8,803£8,879£43,678
Profit Before Tax£1,863£1,958£2,154£2,355£2,614£10,945
Profit After Tax £1,509£1,586£1,745£1,908£2,117£8,866
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£5,709£5,912£9,914£11,310£12,083£44,928
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%104%