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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,928£12,107£12,410£12,720£13,101£62,266
Total Expenses£9,144£9,208£9,281£9,356£9,437£46,426
Profit Before Tax£2,784£2,899£3,128£3,364£3,665£15,840
Profit After Tax £2,255£2,348£2,534£2,725£2,968£12,830
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,755£6,983£11,286£12,798£13,646£51,468
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%15%25%28%30%112%