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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£7,661£7,721£7,786£7,854£7,925£38,946
Profit Before Tax£1,339£1,414£1,577£1,744£1,960£8,035
Profit After Tax £1,085£1,146£1,277£1,413£1,588£6,508
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£4,685£4,854£8,279£9,471£10,130£37,419
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%22%26%27%101%