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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,124£63,056£64,632£66,248£68,236£324,296
Total Expenses£45,062£45,310£45,612£45,920£46,262£228,166
Profit Before Tax£17,062£17,746£19,021£20,328£21,973£96,129
Profit After Tax £13,820£14,374£15,407£16,465£17,798£77,865
Change In Property Value£24,300£25,029£47,263£54,396£57,659£208,647
Net Return£38,120£39,403£62,670£70,861£75,458£286,512
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%14%23%26%28%105%