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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,207£14,563£14,999£71,286
Total Expenses£9,602£9,634£9,680£9,726£9,780£48,423
Profit Before Tax£4,054£4,227£4,528£4,836£5,219£22,864
Profit After Tax £3,284£3,424£3,667£3,918£4,227£18,520
Change In Property Value£6,825£7,064£11,489£13,223£14,016£52,616
Net Return£10,109£10,487£15,156£17,140£18,243£71,136
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)17%18%25%29%31%120%