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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,892£24,250£24,857£25,478£26,242£124,719
Total Expenses£17,879£17,961£18,064£18,170£18,289£90,363
Profit Before Tax£6,013£6,290£6,793£7,308£7,953£34,357
Profit After Tax £4,871£5,095£5,502£5,919£6,442£27,829
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£15,071£15,601£25,341£28,752£30,645£115,409
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%107%