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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,824£29,256£29,988£30,737£31,660£150,465
Total Expenses£21,172£21,293£21,439£21,588£21,753£107,246
Profit Before Tax£7,652£7,963£8,549£9,149£9,907£43,220
Profit After Tax £6,198£6,450£6,924£7,411£8,025£35,008
Change In Property Value£11,273£11,611£21,925£25,233£26,747£96,789
Net Return£17,470£18,061£28,849£32,644£34,772£131,797
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%