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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,360£24,725£25,344£25,977£26,756£127,163
Total Expenses£19,600£19,648£19,720£19,794£19,883£98,645
Profit Before Tax£4,761£5,078£5,623£6,183£6,873£28,518
Profit After Tax £3,856£4,113£4,555£5,008£5,567£23,100
Change In Property Value£10,500£10,763£19,857£25,362£29,189£95,670
Net Return£14,356£14,876£24,412£30,370£34,756£118,769
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%22%26%88%