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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,100£17,356£17,790£18,235£18,782£89,264
Total Expenses£14,113£14,150£14,204£14,259£14,325£71,050
Profit Before Tax£2,988£3,207£3,587£3,976£4,458£18,215
Profit After Tax £2,420£2,598£2,905£3,221£3,611£14,754
Change In Property Value£10,500£10,868£17,675£20,343£21,563£80,948
Net Return£12,920£13,465£20,580£23,563£25,174£95,702
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)14%14%22%25%27%102%