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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,747£13,065£13,457£63,957
Total Expenses£10,168£10,233£10,307£10,382£10,464£51,555
Profit Before Tax£2,084£2,203£2,440£2,683£2,993£12,402
Profit After Tax £1,688£1,784£1,976£2,173£2,424£10,046
Change In Property Value£3,500£3,570£7,283£9,468£9,941£33,761
Net Return£5,188£5,354£9,259£11,641£12,365£43,807
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%82%