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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£29,126£29,854£30,750£146,143
Total Expenses£20,581£20,699£20,841£20,986£21,146£104,253
Profit Before Tax£7,415£7,717£8,286£8,868£9,604£41,890
Profit After Tax £6,006£6,251£6,711£7,183£7,779£33,931
Change In Property Value£10,950£11,279£21,298£24,512£25,982£94,020
Net Return£16,956£17,529£28,009£31,695£33,762£127,951
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%