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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,280£8,404£8,614£8,830£9,095£43,223
Total Expenses£6,089£6,113£6,145£6,177£6,214£30,738
Profit Before Tax£2,191£2,291£2,470£2,652£2,880£12,485
Profit After Tax £1,775£1,856£2,000£2,149£2,333£10,113
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£5,975£6,203£9,070£10,286£10,958£42,492
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%25%28%30%115%