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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,320£53,105£54,432£55,793£57,467£273,117
Total Expenses£26,078£26,202£26,378£26,558£26,768£131,983
Profit Before Tax£26,242£26,903£28,055£29,235£30,699£141,134
Profit After Tax £21,256£21,791£22,724£23,681£24,866£114,319
Change In Property Value£9,500£9,690£19,768£25,698£26,983£91,638
Net Return£30,756£31,481£42,492£49,379£51,849£205,957
Return From Rental Income (%)14%14%15%15%16%74%
Total Net Return (%)20%20%27%32%34%133%