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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,928£33,587£34,426£35,287£36,169£172,397
Total Expenses£27,320£27,473£27,639£27,808£27,977£138,217
Profit Before Tax£5,608£6,113£6,788£7,479£8,192£34,180
Profit After Tax £4,542£4,952£5,498£6,058£6,636£27,686
Change In Property Value£10,200£10,404£21,224£27,591£31,868£101,288
Net Return£14,742£15,356£26,722£33,649£38,504£128,974
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)5%5%9%11%12%41%