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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,784£36,321£37,229£38,159£39,304£186,797
Total Expenses£26,164£26,311£26,490£26,672£26,874£132,511
Profit Before Tax£9,620£10,009£10,739£11,487£12,431£54,287
Profit After Tax £7,792£8,108£8,699£9,305£10,069£43,972
Change In Property Value£13,994£14,414£27,219£31,326£33,206£120,159
Net Return£21,787£22,522£35,917£40,631£43,274£164,131
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%