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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,728£7,844£8,040£8,241£8,488£40,341
Total Expenses£7,137£7,195£7,257£7,321£7,389£36,299
Profit Before Tax£591£649£783£920£1,100£4,043
Profit After Tax £479£526£634£745£891£3,274
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£3,779£3,925£7,053£8,132£8,721£31,609
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%93%