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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,892£24,370£24,979£25,604£26,244£125,088
Total Expenses£14,110£14,203£14,307£14,414£14,520£71,554
Profit Before Tax£9,782£10,166£10,672£11,190£11,723£53,534
Profit After Tax £7,924£8,235£8,644£9,064£9,496£43,363
Change In Property Value£7,350£7,571£12,996£16,375£17,357£61,649
Net Return£15,274£15,805£21,640£25,439£26,853£105,012
Return From Rental Income (%)9%10%10%11%11%52%
Total Net Return (%)18%19%26%30%32%125%