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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,328£23,678£24,270£24,877£25,623£121,775
Total Expenses£11,165£11,211£11,281£11,353£11,438£56,447
Profit Before Tax£12,163£12,467£12,989£13,524£14,185£65,328
Profit After Tax £9,852£10,098£10,521£10,954£11,490£52,916
Change In Property Value£3,150£3,197£7,572£10,076£11,700£35,696
Net Return£13,002£13,295£18,093£21,031£23,190£88,611
Return From Rental Income (%)15%16%16%17%18%83%
Total Net Return (%)20%21%28%33%36%138%