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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,364£8,489£8,702£8,919£9,187£43,661
Total Expenses£7,197£7,255£7,319£7,385£7,454£36,611
Profit Before Tax£1,167£1,234£1,382£1,534£1,732£7,050
Profit After Tax £946£1,000£1,120£1,243£1,403£5,711
Change In Property Value£3,297£3,396£6,413£7,380£7,823£28,309
Net Return£4,243£4,396£7,532£8,623£9,226£34,020
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%13%22%25%27%100%