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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,382£14,742£15,184£72,163
Total Expenses£10,522£10,589£10,667£10,747£10,833£53,357
Profit Before Tax£3,302£3,443£3,715£3,995£4,351£18,806
Profit After Tax £2,675£2,789£3,010£3,236£3,524£15,233
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£8,073£8,349£13,510£15,321£16,334£61,586
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%