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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,048£15,274£15,656£16,047£16,528£78,553
Total Expenses£11,527£11,561£11,610£11,660£11,719£58,076
Profit Before Tax£3,521£3,713£4,046£4,387£4,810£20,477
Profit After Tax £2,852£3,007£3,277£3,554£3,896£16,586
Change In Property Value£6,000£6,150£11,347£14,492£16,679£54,668
Net Return£8,852£9,157£14,624£18,046£20,575£71,254
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)12%13%20%25%28%98%