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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,140£13,337£13,671£14,012£14,433£68,593
Total Expenses£10,456£10,521£10,598£10,676£10,760£53,010
Profit Before Tax£2,685£2,816£3,073£3,337£3,672£15,583
Profit After Tax £2,174£2,281£2,489£2,703£2,975£12,622
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£7,574£7,843£12,992£14,791£15,788£58,988
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%107%