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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,292£14,506£14,869£15,241£15,698£74,606
Total Expenses£12,158£12,225£12,304£12,385£12,474£61,546
Profit Before Tax£2,134£2,281£2,565£2,855£3,224£13,060
Profit After Tax £1,729£1,848£2,077£2,313£2,612£10,578
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£7,229£7,485£12,479£15,597£17,901£60,691
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%91%