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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,464£16,711£17,129£17,557£18,084£85,944
Total Expenses£12,664£12,709£12,770£12,833£12,904£63,880
Profit Before Tax£3,800£4,002£4,359£4,724£5,179£22,065
Profit After Tax £3,078£3,242£3,531£3,827£4,195£17,872
Change In Property Value£3£3£5,100£9,104£12,114£26,323
Net Return£3,081£3,244£8,631£12,930£16,310£44,196
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%17%21%57%