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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£8,546£8,574£8,613£8,652£8,698£43,083
Profit Before Tax£2,482£2,619£2,861£3,108£3,415£14,484
Profit After Tax £2,010£2,122£2,317£2,517£2,766£11,732
Change In Property Value£4,375£4,484£7,354£10,517£12,104£38,834
Net Return£6,385£6,606£9,671£13,034£14,870£50,567
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%12%18%24%28%95%