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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,744£34,250£35,106£35,984£37,064£176,148
Total Expenses£24,109£24,249£24,418£24,591£24,781£122,148
Profit Before Tax£9,635£10,001£10,689£11,393£12,282£54,000
Profit After Tax £7,804£8,101£8,658£9,229£9,949£43,740
Change In Property Value£12,749£13,131£24,796£28,538£30,250£109,462
Net Return£20,553£21,232£33,453£37,766£40,198£153,202
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%28%29%112%