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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,712£21,023£21,548£22,087£22,750£108,119
Total Expenses£15,054£15,138£15,239£15,343£15,457£76,232
Profit Before Tax£5,658£5,885£6,309£6,744£7,292£31,888
Profit After Tax £4,583£4,767£5,110£5,463£5,907£25,829
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,683£13,110£20,865£23,595£25,126£95,378
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%115%