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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,460£33,271£34,269£162,868
Total Expenses£20,593£20,686£20,808£20,933£21,076£104,096
Profit Before Tax£10,607£10,982£11,652£12,338£13,194£58,772
Profit After Tax £8,591£8,895£9,438£9,994£10,687£47,605
Change In Property Value£13,650£14,128£22,978£26,445£28,032£105,233
Net Return£22,241£23,023£32,416£36,439£38,719£152,838
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)18%18%26%29%31%122%