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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,899£31,672£32,622£155,038
Total Expenses£21,719£21,775£21,861£21,949£22,055£109,357
Profit Before Tax£7,981£8,371£9,038£9,723£10,567£45,681
Profit After Tax £6,465£6,780£7,321£7,875£8,559£37,001
Change In Property Value£6,899£7,003£16,585£22,070£25,625£78,182
Net Return£13,364£13,783£23,906£29,945£34,185£115,183
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)9%9%16%20%23%77%