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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,324£12,509£12,822£13,142£13,536£64,333
Total Expenses£8,152£8,217£8,291£8,367£8,449£41,475
Profit Before Tax£4,172£4,292£4,531£4,775£5,088£22,858
Profit After Tax £3,379£3,477£3,670£3,868£4,121£18,515
Change In Property Value£4,340£4,492£7,306£8,408£8,913£33,459
Net Return£7,719£7,969£10,976£12,276£13,034£51,974
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)20%21%29%32%34%136%