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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,900£13,094£13,421£13,756£14,169£67,340
Total Expenses£10,055£10,120£10,196£10,273£10,357£51,000
Profit Before Tax£2,845£2,974£3,225£3,483£3,812£16,340
Profit After Tax £2,305£2,409£2,612£2,821£3,088£13,235
Change In Property Value£5,115£5,268£9,949£11,450£12,137£43,919
Net Return£7,420£7,677£12,561£14,271£15,225£57,154
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%