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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£8,722£8,749£8,787£8,826£8,872£43,956
Profit Before Tax£2,079£2,213£2,449£2,691£2,991£12,421
Profit After Tax £1,684£1,792£1,983£2,179£2,423£10,061
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£7,984£8,313£12,589£14,385£15,360£58,630
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)15%15%23%26%28%107%