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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,984£4,044£4,145£4,248£4,376£20,797
Total Expenses£3,674£3,691£3,712£3,733£3,757£18,567
Profit Before Tax£310£353£433£515£619£2,230
Profit After Tax £251£286£351£417£502£1,806
Change In Property Value£2,448£2,534£4,121£4,743£5,028£18,874
Net Return£2,700£2,820£4,472£5,160£5,529£20,681
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)12%13%20%23%25%94%