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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,604£33,093£33,920£34,768£35,811£170,197
Total Expenses£23,882£24,018£24,181£24,348£24,533£120,962
Profit Before Tax£8,722£9,075£9,739£10,420£11,279£49,235
Profit After Tax £7,065£7,351£7,889£8,440£9,136£39,880
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£19,815£20,484£32,687£36,981£39,389£149,355
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%