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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,500£9,738£9,981£10,281£48,860
Total Expenses£8,578£8,603£8,638£8,673£8,713£43,204
Profit Before Tax£783£897£1,100£1,309£1,567£5,656
Profit After Tax £634£727£891£1,060£1,270£4,581
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£6,934£7,247£11,496£13,265£14,207£53,150
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)13%13%21%24%26%97%