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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,776£20,172£20,676£21,193£21,723£103,539
Total Expenses£12,388£12,484£12,588£12,694£12,800£62,953
Profit Before Tax£7,388£7,687£8,088£8,499£8,923£40,586
Profit After Tax £5,985£6,227£6,551£6,884£7,228£32,874
Change In Property Value£5,999£6,178£10,606£13,364£14,166£50,313
Net Return£11,983£12,405£17,158£20,248£21,393£83,187
Return From Rental Income (%)10%10%11%11%12%53%
Total Net Return (%)19%20%28%33%35%135%