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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,836£20,134£20,637£21,153£21,787£103,547
Total Expenses£15,398£15,485£15,589£15,695£15,811£77,978
Profit Before Tax£4,438£4,649£5,048£5,458£5,976£25,569
Profit After Tax £3,595£3,765£4,089£4,421£4,841£20,711
Change In Property Value£8,265£8,513£16,075£18,501£19,611£70,966
Net Return£11,860£12,278£20,164£22,922£24,452£91,677
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%