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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,112£14,324£14,682£15,049£15,500£73,667
Total Expenses£10,045£10,077£10,124£10,171£10,227£50,644
Profit Before Tax£4,067£4,246£4,558£4,877£5,273£23,022
Profit After Tax £3,295£3,440£3,692£3,951£4,271£18,648
Change In Property Value£5,125£5,253£8,615£12,320£14,179£45,492
Net Return£8,420£8,693£12,307£16,270£18,450£64,140
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%14%20%26%30%103%