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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,624£18,903£19,376£19,860£20,456£97,220
Total Expenses£14,376£14,450£14,540£14,633£14,735£72,735
Profit Before Tax£4,248£4,453£4,836£5,228£5,721£24,485
Profit After Tax £3,441£3,607£3,917£4,234£4,634£19,833
Change In Property Value£7,950£8,189£15,463£17,796£18,864£68,261
Net Return£11,391£11,796£19,379£22,030£23,498£88,094
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%108%