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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,224£25,728£26,372£27,031£27,707£132,062
Total Expenses£17,417£17,513£17,621£17,730£17,841£88,121
Profit Before Tax£7,807£8,215£8,751£9,301£9,866£43,941
Profit After Tax £6,324£6,654£7,088£7,534£7,992£35,592
Change In Property Value£6,500£6,630£13,525£17,583£20,308£64,546
Net Return£12,824£13,284£20,614£25,116£28,300£100,138
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)7%8%12%14%16%57%