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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,104£28,526£29,239£29,970£30,869£146,707
Total Expenses£19,292£19,380£19,494£19,611£19,744£97,521
Profit Before Tax£8,812£9,146£9,744£10,358£11,125£49,186
Profit After Tax £7,138£7,408£7,893£8,390£9,011£39,841
Change In Property Value£10,950£11,279£21,298£24,512£25,982£94,020
Net Return£18,088£18,686£29,191£32,902£34,994£133,860
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%