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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,440£10,597£10,862£11,133£11,467£54,498
Total Expenses£8,797£8,859£8,928£8,999£9,075£44,657
Profit Before Tax£1,643£1,738£1,934£2,134£2,392£9,841
Profit After Tax £1,331£1,408£1,566£1,729£1,938£7,971
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£5,681£5,888£10,027£11,466£12,259£45,321
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%