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£22,554£22,640£22,752£22,866£22,995£113,806
Profit Before Tax£4,446£4,765£5,338£5,927£6,661£27,137
Profit After Tax £3,601£3,859£4,324£4,801£5,396£21,981
Change In Property Value£4,500£4,545£13,771£18,913£22,128£63,857
Net Return£8,101£8,404£18,095£23,713£27,523£85,838
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)6%6%12%16%19%59%