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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,508£23,861£24,457£25,069£25,821£122,715
Total Expenses£16,946£17,046£17,167£17,291£17,427£85,877
Profit Before Tax£6,562£6,814£7,290£7,778£8,394£36,838
Profit After Tax £5,316£5,519£5,905£6,300£6,799£29,838
Change In Property Value£8,880£9,146£17,271£19,878£21,071£76,246
Net Return£14,196£14,666£23,176£26,178£27,869£106,085
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%