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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£8,099£8,162£8,234£8,308£8,387£41,191
Profit Before Tax£3,301£3,409£3,626£3,849£4,134£18,318
Profit After Tax £2,674£2,761£2,937£3,118£3,349£14,838
Change In Property Value£3,125£3,203£5,910£7,548£8,687£28,473
Net Return£5,799£5,964£8,847£10,666£12,036£43,311
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)15%15%23%28%31%112%