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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,907£18,355£18,814£19,284£91,916
Total Expenses£10,897£10,978£11,066£11,156£11,245£55,342
Profit Before Tax£6,659£6,929£7,289£7,658£8,039£36,573
Profit After Tax £5,394£5,612£5,904£6,203£6,511£29,624
Change In Property Value£5,400£5,562£9,548£12,031£12,752£45,293
Net Return£10,794£11,174£15,452£18,234£19,264£74,917
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)18%18%25%30%32%123%