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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,068£10,219£10,474£10,736£11,058£52,556
Total Expenses£9,156£9,217£9,286£9,356£9,431£46,446
Profit Before Tax£912£1,002£1,189£1,380£1,628£6,110
Profit After Tax £739£811£963£1,118£1,318£4,949
Change In Property Value£5,425£5,615£9,132£10,510£11,141£41,822
Net Return£6,163£6,426£10,095£11,628£12,459£46,771
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)13%14%21%24%26%98%