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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,024£18,294£18,752£19,221£19,797£94,088
Total Expenses£13,978£14,078£14,191£14,308£14,433£70,987
Profit Before Tax£4,046£4,217£4,560£4,913£5,364£23,100
Profit After Tax £3,278£3,416£3,694£3,979£4,345£18,711
Change In Property Value£6,810£7,014£13,245£15,244£16,159£58,473
Net Return£10,088£10,430£16,939£19,224£20,504£77,184
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%25%28%30%112%