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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,700£27,234£27,915£28,613£29,328£139,790
Total Expenses£20,825£20,890£20,969£21,050£21,132£104,867
Profit Before Tax£5,875£6,344£6,946£7,563£8,196£34,923
Profit After Tax £4,758£5,138£5,626£6,126£6,639£28,288
Change In Property Value£8,900£9,078£18,519£24,075£27,806£88,378
Net Return£13,658£14,216£24,145£30,201£34,445£116,666
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%22%27%31%104%