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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,120£9,257£9,488£9,725£10,017£47,608
Total Expenses£7,669£7,729£7,795£7,862£7,934£38,989
Profit Before Tax£1,451£1,528£1,693£1,863£2,083£8,618
Profit After Tax £1,175£1,238£1,372£1,509£1,687£6,981
Change In Property Value£3,597£3,705£6,996£8,052£8,535£30,885
Net Return£4,772£4,943£8,368£9,561£10,222£37,866
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%102%