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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,132£9,315£9,548£9,786£10,031£47,811
Total Expenses£6,571£6,601£6,635£6,670£6,705£33,181
Profit Before Tax£2,561£2,714£2,913£3,117£3,326£14,630
Profit After Tax £2,074£2,198£2,359£2,524£2,694£11,851
Change In Property Value£2,600£2,652£5,410£7,033£8,123£25,818
Net Return£4,674£4,850£7,769£9,558£10,817£37,669
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%