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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,724£21,035£21,561£22,100£22,763£108,182
Total Expenses£17,252£17,295£17,358£17,423£17,500£86,828
Profit Before Tax£3,472£3,740£4,203£4,677£5,263£21,354
Profit After Tax £2,812£3,030£3,404£3,788£4,263£17,297
Change In Property Value£3,700£3,737£11,323£15,550£18,194£52,504
Net Return£6,512£6,767£14,727£19,339£22,457£69,801
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)6%6%12%16%19%59%