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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,736£36,272£37,179£38,108£39,252£186,547
Total Expenses£25,501£25,649£25,827£26,009£26,210£129,196
Profit Before Tax£10,235£10,623£11,352£12,099£13,041£57,350
Profit After Tax £8,290£8,605£9,195£9,800£10,563£46,454
Change In Property Value£13,500£13,905£26,257£30,220£32,033£115,915
Net Return£21,790£22,510£35,452£40,020£42,596£162,369
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%