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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,444£76,576£78,490£80,452£82,866£393,828
Total Expenses£36,722£36,881£37,115£37,355£37,639£185,713
Profit Before Tax£38,722£39,695£41,375£43,097£45,226£208,115
Profit After Tax £31,365£32,153£33,514£34,908£36,633£168,573
Change In Property Value£13,700£13,974£28,507£37,059£38,912£132,152
Net Return£45,065£46,127£62,020£71,968£75,545£300,725
Return From Rental Income (%)14%14%15%15%16%74%
Total Net Return (%)20%20%27%32%33%132%