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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,932£32,411£33,221£34,052£35,073£166,689
Total Expenses£19,648£19,707£19,799£19,893£20,006£99,054
Profit Before Tax£12,284£12,704£13,422£14,158£15,067£67,635
Profit After Tax £9,950£10,290£10,872£11,468£12,204£54,784
Change In Property Value£12,062£12,424£23,460£27,000£28,620£103,566
Net Return£22,012£22,714£34,332£38,469£40,825£158,351
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)17%18%27%30%32%123%