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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£7,919£7,980£8,047£8,116£8,189£40,251
Profit Before Tax£1,681£1,764£1,941£2,121£2,355£9,862
Profit After Tax £1,361£1,429£1,572£1,718£1,908£7,988
Change In Property Value£3,125£3,203£5,910£7,548£8,687£28,473
Net Return£4,486£4,632£7,482£9,266£10,595£36,461
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%12%19%24%28%95%