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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,556£33,044£33,870£34,717£35,759£169,947
Total Expenses£23,278£23,414£23,577£23,744£23,928£117,941
Profit Before Tax£9,278£9,631£10,294£10,973£11,831£52,006
Profit After Tax £7,515£7,801£8,338£8,888£9,583£42,125
Change In Property Value£12,300£12,669£23,923£27,534£29,186£105,611
Net Return£19,815£20,470£32,261£36,422£38,768£147,736
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%