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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,360£15,590£15,980£16,380£16,871£80,181
Total Expenses£11,471£11,540£11,622£11,706£11,798£58,136
Profit Before Tax£3,889£4,050£4,358£4,674£5,073£22,045
Profit After Tax £3,150£3,281£3,530£3,786£4,110£17,856
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£9,150£9,461£15,200£17,217£18,346£69,374
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%