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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£9,866£9,932£10,009£10,087£10,172£50,066
Profit Before Tax£3,334£3,466£3,724£3,989£4,327£18,840
Profit After Tax £2,700£2,807£3,017£3,231£3,505£15,260
Change In Property Value£1,650£1,667£5,049£6,935£8,114£23,414
Net Return£4,350£4,474£8,066£10,166£11,618£38,675
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%23%77%