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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,984£10,134£10,387£10,647£10,966£52,118
Total Expenses£8,156£8,217£8,285£8,355£8,430£41,444
Profit Before Tax£1,828£1,917£2,102£2,292£2,536£10,674
Profit After Tax £1,481£1,552£1,702£1,856£2,054£8,646
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£5,381£5,569£9,288£10,586£11,308£42,132
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%