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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,440£10,597£10,862£11,133£11,467£54,498
Total Expenses£8,795£8,857£8,926£8,997£9,073£44,648
Profit Before Tax£1,645£1,740£1,936£2,136£2,394£9,851
Profit After Tax £1,333£1,409£1,568£1,730£1,939£7,979
Change In Property Value£4,349£4,479£8,458£9,734£10,318£37,337
Net Return£5,681£5,888£10,026£11,464£12,257£45,317
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%