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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£9,193£9,260£9,340£9,421£9,510£46,725
Profit Before Tax£5,207£5,356£5,641£5,935£6,307£28,445
Profit After Tax £4,218£4,338£4,570£4,807£5,108£23,041
Change In Property Value£1,450£1,465£4,437£6,094£7,130£20,576
Net Return£5,668£5,802£9,007£10,901£12,238£43,617
Return From Rental Income (%)9%10%10%11%11%52%
Total Net Return (%)13%13%20%24%28%98%