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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£14,019£14,099£14,194£14,291£14,398£71,000
Profit Before Tax£3,981£4,171£4,533£4,904£5,373£22,963
Profit After Tax £3,225£3,379£3,672£3,972£4,352£18,600
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£10,725£11,104£18,259£20,761£22,148£82,997
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%109%