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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,780£3,837£3,933£4,031£4,152£19,732
Total Expenses£3,653£3,670£3,691£3,712£3,734£18,460
Profit Before Tax£127£166£242£319£418£1,272
Profit After Tax £103£135£196£259£338£1,030
Change In Property Value£2,448£2,534£4,121£4,743£5,028£18,874
Net Return£2,551£2,669£4,317£5,002£5,366£19,905
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)12%12%20%23%24%91%