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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,456£21,778£22,322£22,880£23,567£112,003
Total Expenses£17,325£17,369£17,434£17,501£17,580£87,210
Profit Before Tax£4,131£4,409£4,888£5,379£5,986£24,793
Profit After Tax £3,346£3,571£3,959£4,357£4,849£20,083
Change In Property Value£9,250£9,481£17,493£22,342£25,714£84,280
Net Return£12,596£13,052£21,452£26,700£30,563£104,363
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%88%