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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,264£12,448£12,759£13,078£13,470£64,020
Total Expenses£9,572£9,637£9,711£9,787£9,869£48,575
Profit Before Tax£2,692£2,811£3,048£3,291£3,602£15,444
Profit After Tax £2,180£2,277£2,469£2,666£2,918£12,510
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£6,979£7,219£11,802£13,408£14,303£53,711
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%