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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,184£35,888£36,785£37,704£38,647£184,208
Total Expenses£22,579£22,695£22,828£22,964£23,100£114,165
Profit Before Tax£12,605£13,193£13,957£14,741£15,547£70,043
Profit After Tax £10,210£10,686£11,305£11,940£12,593£56,735
Change In Property Value£8,600£8,772£17,895£23,263£26,869£85,399
Net Return£18,810£19,458£29,200£35,204£39,462£142,134
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)7%8%11%14%16%56%