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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,748£14,969£15,343£15,727£16,199£76,987
Total Expenses£11,894£11,927£11,975£12,025£12,083£59,903
Profit Before Tax£2,854£3,042£3,368£3,702£4,116£17,083
Profit After Tax £2,312£2,464£2,728£2,999£3,334£13,837
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£9,812£10,189£17,316£19,788£21,130£78,235
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%103%