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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,612£28,026£28,727£29,445£30,328£144,138
Total Expenses£20,305£20,422£20,562£20,705£20,863£102,857
Profit Before Tax£7,307£7,605£8,165£8,740£9,465£41,282
Profit After Tax £5,919£6,160£6,614£7,079£7,667£33,438
Change In Property Value£10,800£11,124£21,006£24,176£25,626£92,732
Net Return£16,719£17,284£27,620£31,255£33,293£126,170
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%