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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,544£11,717£12,010£12,310£12,680£60,261
Total Expenses£9,105£9,169£9,241£9,315£9,394£46,225
Profit Before Tax£2,439£2,548£2,769£2,995£3,285£14,037
Profit After Tax £1,975£2,064£2,243£2,426£2,661£11,370
Change In Property Value£4,500£4,635£8,752£10,073£10,677£38,637
Net Return£6,475£6,699£10,995£12,499£13,338£50,007
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%