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£6,926£6,986£7,053£7,122£7,195£35,282
Profit Before Tax£2,674£2,758£2,934£3,115£3,349£14,831
Profit After Tax £2,166£2,234£2,377£2,523£2,713£12,013
Change In Property Value£2,499£2,561£4,725£6,035£6,946£22,767
Net Return£4,665£4,795£7,102£8,559£9,659£34,780
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)15%15%23%28%31%112%