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£7,877£7,942£8,019£8,097£8,181£40,116
Profit Before Tax£5,263£5,395£5,652£5,916£6,251£28,477
Profit After Tax £4,263£4,370£4,578£4,792£5,064£23,066
Change In Property Value£1,150£1,162£3,519£4,833£5,655£16,319
Net Return£5,413£5,531£8,097£9,625£10,718£39,385
Return From Rental Income (%)12%12%13%13%14%65%
Total Net Return (%)15%16%23%27%30%111%