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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,840£28,258£28,964£29,688£30,579£145,329
Total Expenses£19,973£20,090£20,232£20,376£20,535£101,206
Profit Before Tax£7,867£8,167£8,733£9,312£10,044£44,123
Profit After Tax £6,372£6,615£7,073£7,543£8,135£35,739
Change In Property Value£10,515£10,830£20,451£23,538£24,950£90,285
Net Return£16,887£17,446£27,525£31,081£33,086£126,024
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%