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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,972£31,437£32,222£33,028£34,019£161,678
Total Expenses£22,167£22,297£22,452£22,612£22,788£112,316
Profit Before Tax£8,805£9,140£9,770£10,416£11,231£49,362
Profit After Tax £7,132£7,403£7,914£8,437£9,097£39,983
Change In Property Value£11,700£12,051£22,756£26,190£27,762£100,459
Net Return£18,832£19,454£30,670£34,627£36,859£140,443
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%29%112%