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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,096£9,232£9,463£9,700£9,991£47,482
Total Expenses£8,353£8,378£8,412£8,446£8,486£42,075
Profit Before Tax£743£855£1,052£1,254£1,505£5,408
Profit After Tax £602£692£852£1,015£1,219£4,380
Change In Property Value£3,500£3,570£7,283£9,468£9,941£33,761
Net Return£4,102£4,262£8,135£10,483£11,160£38,142
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%