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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,672£12,862£13,184£13,513£13,919£66,150
Total Expenses£9,972£10,037£10,112£10,189£10,272£50,584
Profit Before Tax£2,700£2,825£3,071£3,324£3,646£15,566
Profit After Tax £2,187£2,288£2,488£2,692£2,953£12,608
Change In Property Value£5,070£5,222£9,861£11,349£12,030£43,532
Net Return£7,257£7,510£12,349£14,042£14,984£56,141
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%109%