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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£166,668£169,168£173,397£177,732£183,064£870,030
Total Expenses£76,679£76,941£77,374£77,819£78,363£387,176
Profit Before Tax£89,989£92,227£96,023£99,913£104,701£482,853
Profit After Tax £69,892£71,537£74,327£77,186£80,705£373,647
Change In Property Value£22,500£22,838£54,087£71,974£83,570£254,968
Net Return£92,392£94,375£128,414£149,160£164,275£628,615
Return From Rental Income (%)13%13%14%14%15%69%
Total Net Return (%)17%17%24%28%30%116%