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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,264£21,583£22,123£22,676£23,356£111,001
Total Expenses£18,100£18,143£18,208£18,274£18,353£91,077
Profit Before Tax£3,164£3,440£3,915£4,402£5,003£19,924
Profit After Tax £2,563£2,786£3,171£3,565£4,053£16,138
Change In Property Value£9,750£9,994£16,390£23,437£26,974£86,545
Net Return£12,313£12,780£19,561£27,003£31,027£102,683
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%16%22%25%82%