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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,156£9,293£9,526£9,764£10,057£47,796
Total Expenses£8,867£8,927£8,993£9,060£9,132£44,979
Profit Before Tax£289£367£533£703£924£2,816
Profit After Tax £234£297£432£570£749£2,281
Change In Property Value£3,750£3,844£7,092£9,058£10,425£34,168
Net Return£3,984£4,141£7,523£9,627£11,173£36,449
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)9%9%16%21%24%79%