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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,548£13,751£14,095£14,447£14,881£70,722
Total Expenses£11,288£11,354£11,431£11,511£11,597£57,181
Profit Before Tax£2,260£2,397£2,664£2,937£3,284£13,542
Profit After Tax £1,831£1,942£2,157£2,379£2,660£10,969
Change In Property Value£5,999£6,178£11,667£13,428£14,233£51,505
Net Return£7,829£8,120£13,824£15,806£16,894£62,474
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%