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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,924£25,298£25,930£26,579£27,376£130,107
Total Expenses£18,380£18,486£18,614£18,744£18,888£93,111
Profit Before Tax£6,544£6,812£7,317£7,835£8,488£36,996
Profit After Tax £5,301£5,518£5,927£6,346£6,876£29,967
Change In Property Value£9,750£10,043£18,964£21,825£23,135£83,716
Net Return£15,051£15,560£24,890£28,171£30,010£113,683
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%28%29%111%