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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,325£10,583£10,900£51,805
Total Expenses£9,142£9,203£9,271£9,341£9,415£46,372
Profit Before Tax£782£870£1,054£1,242£1,485£5,433
Profit After Tax £633£705£853£1,006£1,203£4,401
Change In Property Value£3,100£3,162£6,450£8,386£8,805£29,903
Net Return£3,733£3,867£7,304£9,392£10,008£34,304
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)8%8%15%20%21%72%