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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,668£44,323£45,431£46,567£47,964£227,953
Total Expenses£31,053£31,231£31,446£31,666£31,910£157,305
Profit Before Tax£12,615£13,093£13,985£14,901£16,054£70,647
Profit After Tax £10,218£10,605£11,328£12,070£13,004£57,224
Change In Property Value£16,499£16,993£32,089£36,932£39,148£141,661
Net Return£26,717£27,598£43,417£49,001£52,152£198,885
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%110%