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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,932£17,186£17,616£18,056£18,598£88,387
Total Expenses£13,612£13,683£13,769£13,857£13,954£68,876
Profit Before Tax£3,320£3,503£3,846£4,199£4,644£19,512
Profit After Tax £2,689£2,837£3,116£3,401£3,761£15,804
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£10,189£10,562£17,703£20,190£21,557£80,202
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%27%28%106%