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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,572£10,731£10,999£11,274£11,612£55,187
Total Expenses£8,572£8,634£8,704£8,775£8,852£43,536
Profit Before Tax£2,000£2,097£2,295£2,499£2,761£11,651
Profit After Tax £1,620£1,698£1,859£2,024£2,236£9,437
Change In Property Value£4,170£4,295£8,111£9,335£9,895£35,805
Net Return£5,790£5,993£9,970£11,359£12,131£45,242
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%14%23%27%28%106%