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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,747£11,015£11,291£11,573£55,162
Total Expenses£8,893£8,926£8,964£9,002£9,041£44,826
Profit Before Tax£1,643£1,821£2,052£2,289£2,532£10,336
Profit After Tax £1,330£1,475£1,662£1,854£2,051£8,372
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£5,030£5,249£9,361£11,862£13,611£45,113
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)6%6%10%13%15%50%