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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,772£27,174£27,853£28,549£29,406£139,753
Total Expenses£20,704£20,817£20,953£21,092£21,246£104,812
Profit Before Tax£6,068£6,357£6,900£7,457£8,160£34,941
Profit After Tax £4,915£5,149£5,589£6,040£6,609£28,302
Change In Property Value£11,228£11,565£21,839£25,135£26,643£96,410
Net Return£16,144£16,714£27,428£31,175£33,252£124,713
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%104%