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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£14,083£14,119£14,173£14,227£14,292£70,893
Profit Before Tax£2,718£2,933£3,306£3,688£4,161£16,805
Profit After Tax £2,201£2,376£2,678£2,987£3,370£13,612
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£8,201£8,496£15,162£19,218£20,412£71,489
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%21%22%76%