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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,184£20,588£21,102£21,630£22,171£105,675
Total Expenses£14,334£14,420£14,515£14,611£14,708£72,588
Profit Before Tax£5,850£6,167£6,588£7,019£7,463£33,086
Profit After Tax £4,739£4,996£5,336£5,685£6,045£26,800
Change In Property Value£5,200£5,304£10,820£14,066£16,246£51,637
Net Return£9,939£10,300£16,156£19,751£22,291£78,437
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)8%8%12%15%17%59%