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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,388£11,559£11,848£12,144£12,508£59,447
Total Expenses£8,384£8,412£8,452£8,492£8,539£42,279
Profit Before Tax£3,004£3,147£3,396£3,652£3,969£17,168
Profit After Tax £2,434£2,549£2,751£2,958£3,215£13,906
Change In Property Value£5,950£6,158£10,016£11,527£12,219£45,871
Net Return£8,384£8,707£12,767£14,485£15,434£59,777
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%25%28%30%115%