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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,961£11,235£11,572£54,999
Total Expenses£8,893£8,921£8,958£8,997£9,041£44,810
Profit Before Tax£1,643£1,773£2,003£2,239£2,531£10,189
Profit After Tax £1,330£1,436£1,623£1,813£2,051£8,253
Change In Property Value£6,475£6,702£10,900£12,545£13,297£49,918
Net Return£7,805£8,138£12,522£14,358£15,348£58,171
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%25%27%103%