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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,564£27,977£28,677£29,394£30,276£143,888
Total Expenses£17,539£17,592£17,673£17,756£17,854£88,415
Profit Before Tax£10,025£10,385£11,004£11,638£12,421£55,473
Profit After Tax £8,120£8,412£8,913£9,427£10,061£44,933
Change In Property Value£12,600£13,041£21,210£24,411£25,876£97,138
Net Return£20,720£21,453£30,123£33,838£35,937£142,071
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)18%19%26%30%31%124%