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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,512£28,940£29,663£30,405£31,317£148,837
Total Expenses£20,948£21,068£21,212£21,360£21,522£106,109
Profit Before Tax£7,564£7,872£8,451£9,045£9,795£42,727
Profit After Tax £6,127£6,376£6,845£7,327£7,934£34,609
Change In Property Value£11,150£11,484£21,686£24,959£26,456£95,735
Net Return£17,277£17,861£28,532£32,285£34,390£130,344
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%