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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£14,053£14,089£14,141£14,195£14,259£70,737
Profit Before Tax£2,448£2,659£3,025£3,400£3,865£15,396
Profit After Tax £1,982£2,154£2,450£2,754£3,130£12,471
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£7,982£8,274£14,935£18,984£20,172£70,347
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)9%9%16%20%22%75%