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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,296£16,540£16,954£17,378£17,899£85,067
Total Expenses£15,174£15,245£15,329£15,415£15,510£76,674
Profit Before Tax£1,122£1,296£1,625£1,962£2,389£8,393
Profit After Tax £908£1,049£1,316£1,590£1,935£6,798
Change In Property Value£8,730£8,991£16,979£19,541£20,714£74,954
Net Return£9,638£10,041£18,295£21,131£22,649£81,753
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)11%11%20%23%25%90%