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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£6,787£6,848£6,917£6,988£7,063£34,604
Profit Before Tax£3,413£3,505£3,695£3,889£4,140£18,642
Profit After Tax £2,764£2,839£2,993£3,150£3,354£15,100
Change In Property Value£2,374£2,433£4,489£5,734£6,599£21,628
Net Return£5,138£5,272£7,482£8,884£9,953£36,728
Return From Rental Income (%)9%10%10%11%11%51%
Total Net Return (%)17%18%25%30%34%125%