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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,444£21,766£22,310£22,868£23,554£111,941
Total Expenses£16,094£16,200£16,324£16,451£16,589£81,658
Profit Before Tax£5,350£5,565£5,986£6,417£6,965£30,283
Profit After Tax £4,334£4,508£4,848£5,197£5,642£24,529
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,434£12,851£20,603£23,329£24,861£94,078
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%15%25%28%30%113%