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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,316£17,749£18,281£86,884
Total Expenses£12,391£12,462£12,547£12,634£12,730£62,764
Profit Before Tax£4,253£4,432£4,769£5,115£5,551£24,120
Profit After Tax £3,445£3,590£3,863£4,143£4,497£19,537
Change In Property Value£6,599£6,796£12,834£14,771£15,657£56,657
Net Return£10,043£10,386£16,697£18,914£20,153£76,194
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%