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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,392£13,593£13,933£14,281£14,709£69,908
Total Expenses£11,163£11,194£11,239£11,285£11,338£56,220
Profit Before Tax£2,229£2,398£2,694£2,996£3,371£13,688
Profit After Tax £1,806£1,943£2,182£2,427£2,731£11,088
Change In Property Value£8,225£8,513£13,846£15,935£16,891£63,410
Net Return£10,031£10,456£16,027£18,362£19,622£74,497
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)14%15%22%26%27%104%