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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,244£17,503£17,940£18,389£18,940£90,016
Total Expenses£13,822£13,894£13,980£14,069£14,167£69,931
Profit Before Tax£3,422£3,609£3,960£4,320£4,774£20,085
Profit After Tax £2,772£2,923£3,208£3,499£3,867£16,269
Change In Property Value£7,635£7,864£14,850£17,091£18,116£65,556
Net Return£10,407£10,787£18,058£20,590£21,983£81,825
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%27%28%105%