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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,528£18,806£19,276£19,758£20,351£96,719
Total Expenses£15,247£15,286£15,344£15,403£15,473£76,755
Profit Before Tax£3,281£3,519£3,932£4,355£4,877£19,964
Profit After Tax £2,657£2,851£3,185£3,527£3,951£16,171
Change In Property Value£6,500£6,630£13,525£17,583£18,462£62,700
Net Return£9,157£9,481£16,710£21,110£22,413£78,871
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%9%16%21%22%77%