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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,606£12,921£13,244£13,642£64,834
Total Expenses£8,884£8,914£8,956£8,999£9,050£44,802
Profit Before Tax£3,537£3,693£3,966£4,245£4,592£20,032
Profit After Tax £2,865£2,991£3,212£3,439£3,720£16,226
Change In Property Value£4,500£4,613£7,565£10,817£12,450£39,944
Net Return£7,365£7,604£10,777£14,256£16,169£56,170
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)13%14%20%26%29%102%