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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,340£35,870£36,767£37,686£38,817£184,480
Total Expenses£25,223£25,369£25,546£25,726£25,925£127,789
Profit Before Tax£10,117£10,501£11,221£11,960£12,892£56,691
Profit After Tax £8,194£8,506£9,089£9,688£10,442£45,919
Change In Property Value£13,350£13,751£25,966£29,884£31,677£114,627
Net Return£21,544£22,256£35,055£39,572£42,119£160,546
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%