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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,560£28,988£29,713£30,456£31,370£149,087
Total Expenses£20,987£21,107£21,252£21,399£21,562£106,307
Profit Before Tax£7,573£7,881£8,462£9,056£9,807£42,780
Profit After Tax £6,134£6,384£6,854£7,336£7,944£34,652
Change In Property Value£11,172£11,507£21,729£25,009£26,509£95,926
Net Return£17,306£17,891£28,583£32,344£34,453£130,578
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%