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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£9,573£9,602£9,641£9,682£9,729£48,227
Profit Before Tax£1,827£1,969£2,219£2,475£2,792£11,283
Profit After Tax £1,480£1,595£1,797£2,005£2,262£9,139
Change In Property Value£6,998£7,243£11,781£13,558£14,372£53,952
Net Return£8,478£8,838£13,578£15,563£16,634£63,091
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%26%27%103%