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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,592£33,081£33,908£34,756£35,798£170,135
Total Expenses£23,878£24,013£24,177£24,344£24,529£120,941
Profit Before Tax£8,714£9,067£9,731£10,411£11,270£49,194
Profit After Tax £7,058£7,345£7,882£8,433£9,128£39,847
Change In Property Value£12,749£13,131£24,796£28,538£30,250£109,462
Net Return£19,807£20,476£32,678£36,971£39,378£149,309
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%