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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,724£11,900£12,197£12,502£12,877£61,201
Total Expenses£10,203£10,232£10,272£10,314£10,362£51,382
Profit Before Tax£1,521£1,668£1,925£2,189£2,516£9,819
Profit After Tax £1,232£1,351£1,559£1,773£2,038£7,954
Change In Property Value£5,375£5,509£9,035£12,921£14,870£47,711
Net Return£6,607£6,861£10,595£14,693£16,908£55,664
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%16%22%26%85%