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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,228£18,593£19,057£19,534£20,022£95,434
Total Expenses£12,837£12,885£12,942£13,000£13,060£64,724
Profit Before Tax£5,391£5,708£6,116£6,533£6,962£30,710
Profit After Tax £4,367£4,623£4,954£5,292£5,639£24,875
Change In Property Value£5,300£5,406£11,028£14,337£16,559£52,630
Net Return£9,667£10,029£15,982£19,629£22,198£77,505
Return From Rental Income (%)6%7%7%8%8%37%
Total Net Return (%)14%15%24%29%33%115%