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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,216£12,399£12,709£13,027£13,418£63,769
Total Expenses£9,964£10,029£10,103£10,178£10,260£50,534
Profit Before Tax£2,252£2,371£2,607£2,849£3,158£13,235
Profit After Tax £1,824£1,920£2,111£2,307£2,558£10,720
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£6,922£7,172£12,028£13,720£14,656£54,498
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%