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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,236£28,660£29,376£30,110£31,014£147,396
Total Expenses£20,754£20,873£21,016£21,162£21,324£105,129
Profit Before Tax£7,482£7,787£8,360£8,948£9,690£42,267
Profit After Tax £6,060£6,307£6,772£7,248£7,849£34,236
Change In Property Value£11,045£11,376£21,482£24,723£26,207£94,833
Net Return£17,105£17,683£28,253£31,971£34,056£129,069
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%