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£12,369£12,440£12,526£12,613£12,710£62,657
Profit Before Tax£4,431£4,612£4,953£5,302£5,743£25,041
Profit After Tax £3,589£3,736£4,012£4,295£4,652£20,283
Change In Property Value£6,570£6,767£12,779£14,707£15,589£56,412
Net Return£10,159£10,503£16,790£19,002£20,241£76,695
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%