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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,464£13,801£14,146£14,499£69,109
Total Expenses£9,755£9,793£9,837£9,883£9,929£49,197
Profit Before Tax£3,445£3,671£3,963£4,263£4,570£19,913
Profit After Tax £2,790£2,974£3,210£3,453£3,702£16,129
Change In Property Value£6,000£6,180£10,609£13,367£14,169£50,326
Net Return£8,790£9,154£13,819£16,820£17,871£66,455
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%22%27%29%108%