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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,892£12,070£12,372£12,681£13,062£62,078
Total Expenses£9,339£9,402£9,476£9,550£9,631£47,398
Profit Before Tax£2,553£2,668£2,897£3,131£3,431£14,680
Profit After Tax £2,068£2,161£2,346£2,536£2,779£11,891
Change In Property Value£4,650£4,789£9,044£10,409£11,033£39,925
Net Return£6,718£6,950£11,390£12,945£13,812£51,815
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%