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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,968£11,133£11,411£11,696£12,047£57,254
Total Expenses£10,127£10,155£10,193£10,233£10,279£50,987
Profit Before Tax£841£978£1,217£1,463£1,768£6,268
Profit After Tax £681£792£986£1,185£1,432£5,077
Change In Property Value£4,300£4,386£8,947£11,632£12,213£41,478
Net Return£4,981£5,178£9,934£12,817£13,646£46,555
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%