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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,256£8,380£8,589£8,804£9,068£43,097
Total Expenses£7,190£7,248£7,312£7,377£7,447£36,574
Profit Before Tax£1,066£1,132£1,277£1,427£1,622£6,523
Profit After Tax £864£917£1,035£1,156£1,314£5,284
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£4,164£4,316£7,453£8,543£9,144£33,619
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%99%