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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,840£13,033£13,358£13,692£14,103£67,027
Total Expenses£9,907£9,938£9,982£10,026£10,078£49,931
Profit Before Tax£2,933£3,094£3,377£3,666£4,026£17,096
Profit After Tax £2,375£2,506£2,735£2,970£3,261£13,848
Change In Property Value£5,119£5,247£9,680£12,364£14,230£46,639
Net Return£7,494£7,753£12,415£15,334£17,490£60,487
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%12%20%25%28%97%