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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,680£19,975£20,475£20,986£21,616£102,732
Total Expenses£15,077£15,153£15,245£15,340£15,446£76,261
Profit Before Tax£4,603£4,823£5,229£5,646£6,170£26,471
Profit After Tax £3,728£3,906£4,236£4,573£4,998£21,441
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£12,128£12,558£20,573£23,377£24,929£93,566
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%