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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,620£16,869£17,291£17,723£18,255£86,759
Total Expenses£7,994£8,031£8,084£8,138£8,202£40,448
Profit Before Tax£8,626£8,839£9,207£9,586£10,053£46,311
Profit After Tax £6,987£7,159£7,458£7,764£8,143£37,512
Change In Property Value£4,410£4,542£8,577£9,872£10,464£37,866
Net Return£11,397£11,702£16,035£17,636£18,607£75,377
Return From Rental Income (%)15%16%17%17%18%83%
Total Net Return (%)25%26%36%39%41%167%