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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£16,563£16,652£16,761£16,872£16,994£83,842
Profit Before Tax£5,038£5,272£5,711£6,162£6,731£28,913
Profit After Tax £4,080£4,270£4,626£4,991£5,452£23,419
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£13,080£13,540£22,131£25,138£26,807£100,696
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%24%27%29%108%