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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,936£13,130£13,458£13,795£14,209£67,528
Total Expenses£10,038£10,104£10,180£10,257£10,341£50,920
Profit Before Tax£2,898£3,026£3,279£3,538£3,868£16,608
Profit After Tax £2,347£2,451£2,656£2,866£3,133£13,452
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£7,447£7,704£12,575£14,282£15,234£57,242
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%