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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,720£6,821£6,991£7,166£7,381£35,079
Total Expenses£5,933£5,955£5,982£6,011£6,043£29,924
Profit Before Tax£787£866£1,009£1,155£1,338£5,156
Profit After Tax £637£702£817£936£1,084£4,176
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£4,837£5,049£7,887£9,073£9,709£36,555
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)13%14%21%25%26%99%