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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,748£11,924£12,222£12,528£12,904£61,326
Total Expenses£10,998£11,028£11,068£11,110£11,158£55,362
Profit Before Tax£750£897£1,154£1,418£1,746£5,965
Profit After Tax £607£726£935£1,149£1,414£4,831
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£5,307£5,520£10,715£13,862£14,764£50,168
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%21%70%