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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,624£24,993£25,618£26,259£27,046£128,541
Total Expenses£17,724£17,829£17,955£18,084£18,226£89,817
Profit Before Tax£6,900£7,165£7,663£8,175£8,821£38,724
Profit After Tax £5,589£5,803£6,207£6,622£7,145£31,366
Change In Property Value£9,300£9,579£18,088£20,818£22,067£79,853
Net Return£14,889£15,382£24,296£27,440£29,212£111,219
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%