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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£15,262£15,305£15,368£15,433£15,510£76,878
Profit Before Tax£5,402£5,669£6,130£6,603£7,187£30,991
Profit After Tax £4,375£4,592£4,965£5,348£5,822£25,103
Change In Property Value£4,800£4,872£11,539£15,354£17,828£54,393
Net Return£9,175£9,464£16,504£20,703£23,650£79,496
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)9%9%16%21%24%79%