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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,388£20,694£21,211£21,741£22,394£106,428
Total Expenses£11,466£11,508£11,570£11,634£11,710£57,888
Profit Before Tax£8,922£9,186£9,641£10,107£10,684£48,540
Profit After Tax £7,227£7,441£7,809£8,187£8,654£39,317
Change In Property Value£4,500£4,590£9,364£12,173£12,781£43,408
Net Return£11,727£12,031£17,173£20,360£21,435£82,725
Return From Rental Income (%)11%11%11%12%13%57%
Total Net Return (%)17%18%25%30%31%121%