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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£10,978£11,046£11,125£11,207£11,295£55,652
Profit Before Tax£3,422£3,570£3,856£4,149£4,521£19,518
Profit After Tax £2,772£2,892£3,123£3,361£3,662£15,810
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£8,472£8,763£14,210£16,120£17,187£64,752
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%112%