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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£10,916£10,983£11,061£11,141£11,228£55,328
Profit Before Tax£2,884£3,024£3,296£3,575£3,930£16,709
Profit After Tax £2,336£2,449£2,670£2,896£3,183£13,535
Change In Property Value£5,699£5,869£11,083£12,756£13,521£48,929
Net Return£8,034£8,319£13,753£15,652£16,705£62,464
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%