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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,840£22,168£22,722£23,290£23,989£114,008
Total Expenses£15,779£15,873£15,986£16,102£16,229£79,969
Profit Before Tax£6,061£6,294£6,736£7,188£7,760£34,039
Profit After Tax £4,910£5,099£5,456£5,822£6,285£27,572
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£13,160£13,596£21,502£24,290£25,861£98,408
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%116%