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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,772£27,174£27,853£28,549£29,406£139,753
Total Expenses£19,701£19,814£19,950£20,090£20,243£99,797
Profit Before Tax£7,071£7,360£7,903£8,460£9,163£39,956
Profit After Tax £5,728£5,961£6,401£6,852£7,422£32,364
Change In Property Value£10,470£10,784£20,364£23,437£24,843£89,898
Net Return£16,198£16,745£26,765£30,289£32,265£122,263
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%