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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£13,202£13,273£13,359£13,446£13,543£66,823
Profit Before Tax£3,598£3,779£4,120£4,469£4,910£20,875
Profit After Tax £2,914£3,061£3,337£3,620£3,977£16,909
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£10,114£10,477£17,341£19,737£21,061£78,730
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%