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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,700£27,101£27,778£28,472£29,327£139,378
Total Expenses£19,649£19,762£19,898£20,037£20,190£99,534
Profit Before Tax£7,051£7,339£7,880£8,436£9,137£39,843
Profit After Tax £5,711£5,944£6,383£6,833£7,401£32,273
Change In Property Value£10,441£10,755£20,308£23,373£24,776£89,653
Net Return£16,153£16,699£26,692£30,206£32,177£121,926
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%111%