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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,056£22,387£22,947£23,520£24,226£115,135
Total Expenses£16,317£16,412£16,527£16,643£16,771£82,671
Profit Before Tax£5,739£5,974£6,420£6,877£7,454£32,464
Profit After Tax £4,648£4,839£5,200£5,570£6,038£26,296
Change In Property Value£8,625£8,884£16,775£19,307£20,465£74,057
Net Return£13,273£13,723£21,976£24,877£26,503£100,353
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%15%25%28%30%113%