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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,916£12,095£12,397£12,707£13,088£62,203
Total Expenses£9,141£9,205£9,278£9,353£9,434£46,410
Profit Before Tax£2,775£2,890£3,119£3,354£3,655£15,793
Profit After Tax £2,248£2,341£2,527£2,717£2,960£12,793
Change In Property Value£4,499£4,633£8,750£10,070£10,674£38,625
Net Return£6,746£6,974£11,276£12,787£13,634£51,418
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%