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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,812£29,244£29,975£30,725£31,646£150,403
Total Expenses£21,166£21,287£21,433£21,582£21,746£107,215
Profit Before Tax£7,646£7,957£8,542£9,143£9,900£43,187
Profit After Tax £6,193£6,445£6,919£7,405£8,019£34,982
Change In Property Value£11,270£11,608£21,919£25,227£26,741£96,764
Net Return£17,463£18,053£28,839£32,633£34,760£131,746
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%