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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,736£21,047£21,573£22,113£22,776£108,245
Total Expenses£15,778£15,855£15,950£16,048£16,157£79,788
Profit Before Tax£4,958£5,192£5,623£6,064£6,619£28,456
Profit After Tax £4,016£4,206£4,554£4,912£5,361£23,050
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£12,866£13,321£21,768£24,723£26,361£99,038
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%