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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,044£31,510£32,297£33,105£34,098£162,054
Total Expenses£22,578£22,708£22,864£23,024£23,200£114,374
Profit Before Tax£8,466£8,802£9,433£10,081£10,898£47,680
Profit After Tax £6,857£7,129£7,641£8,166£8,827£38,621
Change In Property Value£4,000£4,040£12,241£16,811£19,669£56,762
Net Return£10,857£11,169£19,882£24,977£28,497£95,382
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)8%9%15%19%22%74%