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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,476£25,858£26,505£27,167£27,982£132,988
Total Expenses£19,480£19,588£19,718£19,851£19,998£98,636
Profit Before Tax£5,996£6,270£6,786£7,316£7,984£34,352
Profit After Tax £4,857£5,079£5,497£5,926£6,467£27,825
Change In Property Value£8,749£8,967£16,545£21,132£24,321£79,713
Net Return£13,606£14,046£22,042£27,057£30,788£107,539
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%24%28%97%