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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,264£12,448£12,759£13,078£13,470£64,020
Total Expenses£9,733£9,797£9,872£9,947£10,029£49,379
Profit Before Tax£2,531£2,650£2,888£3,131£3,441£14,641
Profit After Tax £2,050£2,147£2,339£2,536£2,787£11,859
Change In Property Value£4,920£5,068£9,569£11,013£11,674£42,245
Net Return£6,970£7,214£11,908£13,549£14,462£54,104
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%