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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,928£27,601£28,291£28,999£138,219
Total Expenses£11,980£12,079£12,189£12,302£12,415£60,965
Profit Before Tax£14,420£14,849£15,412£15,989£16,583£77,254
Profit After Tax £11,680£12,028£12,484£12,951£13,432£62,576
Change In Property Value£5,550£5,717£9,813£12,365£13,107£46,551
Net Return£17,230£17,744£22,297£25,316£26,539£109,127
Return From Rental Income (%)19%19%20%21%21%100%
Total Net Return (%)27%28%35%40%42%174%