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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,360£18,819£19,289£19,772£94,240
Total Expenses£11,239£11,321£11,410£11,501£11,592£57,063
Profit Before Tax£6,761£7,039£7,409£7,789£8,180£37,178
Profit After Tax £5,476£5,702£6,001£6,309£6,626£30,114
Change In Property Value£5,625£5,794£9,946£12,532£13,284£47,180
Net Return£11,101£11,495£15,947£18,841£19,910£77,294
Return From Rental Income (%)9%9%9%10%10%47%
Total Net Return (%)17%18%25%30%31%121%