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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,532£8,660£8,876£9,098£9,371£44,538
Total Expenses£7,555£7,613£7,678£7,744£7,814£38,405
Profit Before Tax£977£1,046£1,198£1,354£1,557£6,134
Profit After Tax £792£848£971£1,097£1,261£4,968
Change In Property Value£3,555£3,662£6,914£7,958£8,435£30,524
Net Return£4,347£4,509£7,885£9,055£9,697£35,493
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)12%12%22%25%27%97%