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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,880£27,283£27,965£28,664£29,524£140,317
Total Expenses£16,985£17,099£17,235£17,375£17,529£86,223
Profit Before Tax£9,895£10,185£10,730£11,289£11,995£54,094
Profit After Tax £8,015£8,249£8,691£9,144£9,716£43,816
Change In Property Value£9,800£10,143£16,497£18,986£20,126£75,552
Net Return£17,815£18,392£25,188£28,131£29,842£119,368
Return From Rental Income (%)9%10%10%11%11%51%
Total Net Return (%)21%21%29%33%34%138%