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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,092£16,414£16,824£17,245£17,676£84,251
Total Expenses£10,265£10,345£10,432£10,520£10,608£52,169
Profit Before Tax£5,827£6,069£6,393£6,725£7,068£32,081
Profit After Tax £4,720£4,916£5,178£5,447£5,725£25,986
Change In Property Value£4,950£5,099£8,752£11,028£11,690£41,519
Net Return£9,670£10,014£13,930£16,475£17,415£67,505
Return From Rental Income (%)8%9%9%10%10%47%
Total Net Return (%)17%18%25%29%31%121%