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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,112£26,504£27,166£27,845£28,681£136,308
Total Expenses£20,204£20,314£20,447£20,584£20,733£102,282
Profit Before Tax£5,908£6,189£6,719£7,262£7,947£34,026
Profit After Tax £4,786£5,013£5,442£5,882£6,437£27,561
Change In Property Value£10,950£11,279£21,298£24,512£25,982£94,020
Net Return£15,736£16,292£26,740£30,394£32,420£121,581
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%