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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,272£16,516£16,929£17,352£17,873£84,942
Total Expenses£11,800£11,871£11,955£12,041£12,136£59,803
Profit Before Tax£4,472£4,645£4,974£5,311£5,737£25,139
Profit After Tax £3,622£3,763£4,029£4,302£4,647£20,363
Change In Property Value£6,180£6,365£12,020£13,834£14,664£53,063
Net Return£9,802£10,128£16,049£18,136£19,311£73,426
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%