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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,040£29,476£30,212£30,968£31,897£151,593
Total Expenses£21,328£21,450£21,597£21,747£21,913£108,036
Profit Before Tax£7,712£8,025£8,615£9,221£9,984£43,557
Profit After Tax £6,246£6,501£6,979£7,469£8,087£35,281
Change In Property Value£11,358£11,698£22,090£25,424£26,949£97,519
Net Return£17,604£18,199£29,069£32,893£35,036£132,801
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%