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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,540£24,908£25,531£26,169£26,954£128,102
Total Expenses£18,702£18,821£18,959£19,101£19,255£94,838
Profit Before Tax£5,838£6,088£6,572£7,068£7,699£33,265
Profit After Tax £4,729£4,931£5,323£5,725£6,236£26,944
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£14,329£14,819£23,995£27,215£29,015£109,373
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%109%