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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,191£22,746£23,315£23,897£113,905
Total Expenses£13,698£13,787£13,886£13,986£14,087£69,444
Profit Before Tax£8,058£8,404£8,860£9,328£9,810£44,461
Profit After Tax £6,527£6,807£7,177£7,556£7,946£36,014
Change In Property Value£4,800£4,896£9,988£12,984£14,997£47,665
Net Return£11,327£11,703£17,165£20,540£22,943£83,678
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%10%14%17%19%70%