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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,912£52,950£54,274£55,631£57,022£271,789
Total Expenses£31,713£31,947£32,202£32,463£32,723£161,047
Profit Before Tax£20,199£21,003£22,072£23,168£24,299£110,741
Profit After Tax £16,362£17,012£17,878£18,766£19,682£89,700
Change In Property Value£10,500£10,710£21,848£28,403£32,805£104,267
Net Return£26,862£27,722£39,727£47,169£52,487£193,967
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)8%9%12%14%16%60%