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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,368£28,794£29,513£30,251£31,159£148,085
Total Expenses£22,738£22,792£22,875£22,959£23,061£114,425
Profit Before Tax£5,630£6,002£6,639£7,292£8,098£33,660
Profit After Tax £4,560£4,861£5,377£5,906£6,559£27,265
Change In Property Value£12,225£12,531£23,119£29,528£33,984£111,387
Net Return£16,785£17,392£28,496£35,434£40,543£138,652
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%22%25%87%