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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,236£13,435£13,770£14,115£14,538£69,094
Total Expenses£10,265£10,331£10,407£10,485£10,570£52,058
Profit Before Tax£2,971£3,104£3,363£3,629£3,968£17,035
Profit After Tax £2,407£2,514£2,724£2,940£3,214£13,799
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£7,655£7,920£12,932£14,688£15,668£58,864
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%