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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,400£10,660£10,979£52,180
Total Expenses£9,433£9,459£9,495£9,532£9,575£47,494
Profit Before Tax£563£687£904£1,127£1,405£4,687
Profit After Tax £456£556£733£913£1,138£3,796
Change In Property Value£4,999£5,124£9,453£12,074£13,896£45,546
Net Return£5,455£5,680£10,186£12,987£15,034£49,342
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%17%21%25%81%