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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,772£48,727£49,946£51,194£52,474£250,113
Total Expenses£23,837£23,979£24,144£24,313£24,483£120,756
Profit Before Tax£23,935£24,748£25,802£26,882£27,991£129,358
Profit After Tax £19,387£20,046£20,900£21,774£22,673£104,780
Change In Property Value£8,600£8,772£17,895£23,263£26,869£85,399
Net Return£27,987£28,818£38,794£45,038£49,542£190,179
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)11%11%15%18%20%75%