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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,803£7,998£8,238£39,151
Total Expenses£5,527£5,585£5,646£5,710£5,777£28,245
Profit Before Tax£1,973£2,028£2,156£2,288£2,461£10,906
Profit After Tax £1,598£1,643£1,747£1,853£1,994£8,834
Change In Property Value£700£707£2,142£2,942£3,442£9,933
Net Return£2,298£2,350£3,889£4,795£5,436£18,767
Return From Rental Income (%)7%7%8%8%9%40%
Total Net Return (%)10%11%18%22%25%85%