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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,560£16,808£17,229£17,659£18,189£86,445
Total Expenses£12,186£12,257£12,342£12,429£12,525£61,738
Profit Before Tax£4,374£4,551£4,887£5,230£5,665£24,707
Profit After Tax £3,543£3,687£3,958£4,237£4,588£20,013
Change In Property Value£6,450£6,644£12,545£14,438£15,305£55,382
Net Return£9,993£10,330£16,503£18,675£19,893£75,394
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%29%30%115%