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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£19,390£19,504£19,641£19,781£19,936£98,251
Profit Before Tax£7,611£7,901£8,449£9,011£9,720£42,693
Profit After Tax £6,165£6,400£6,844£7,299£7,873£34,581
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£6,168£6,404£13,644£19,437£24,026£69,679
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)6%6%13%18%22%65%