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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,660£12,850£13,171£13,500£13,905£66,087
Total Expenses£9,812£9,877£9,952£10,029£10,112£49,784
Profit Before Tax£2,848£2,973£3,219£3,471£3,793£16,303
Profit After Tax £2,307£2,408£2,607£2,812£3,072£13,205
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£7,257£7,506£12,235£13,892£14,818£55,708
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%110%