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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,608£13,812£14,157£14,511£14,947£71,036
Total Expenses£8,796£8,863£8,940£9,019£9,106£44,724
Profit Before Tax£4,812£4,949£5,217£5,492£5,841£26,311
Profit After Tax £3,897£4,009£4,226£4,448£4,731£21,312
Change In Property Value£4,795£4,963£8,072£9,290£9,847£36,966
Net Return£8,692£8,972£12,298£13,738£14,578£58,279
Return From Rental Income (%)9%10%10%11%11%51%
Total Net Return (%)21%21%29%33%35%138%