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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,584£29,013£29,738£30,482£31,396£149,212
Total Expenses£21,005£21,125£21,270£21,418£21,581£106,399
Profit Before Tax£7,579£7,888£8,468£9,064£9,815£42,813
Profit After Tax £6,139£6,389£6,859£7,342£7,950£34,679
Change In Property Value£11,182£11,517£21,748£25,030£26,532£96,008
Net Return£17,321£17,906£28,607£32,371£34,482£130,687
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%