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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,016£17,271£17,703£18,146£18,690£88,826
Total Expenses£12,626£12,698£12,784£12,872£12,969£63,950
Profit Before Tax£4,390£4,573£4,919£5,273£5,721£24,876
Profit After Tax £3,556£3,704£3,984£4,271£4,634£20,149
Change In Property Value£6,749£6,951£13,126£15,107£16,013£57,945
Net Return£10,304£10,655£17,110£19,378£20,647£78,094
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%