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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,280£23,746£24,339£24,948£25,571£121,884
Total Expenses£16,231£16,323£16,425£16,530£16,635£82,144
Profit Before Tax£7,050£7,423£7,914£8,418£8,936£39,740
Profit After Tax £5,710£6,012£6,410£6,818£7,238£32,189
Change In Property Value£6,000£6,120£12,485£16,230£18,746£59,581
Net Return£11,710£12,132£18,895£23,049£25,984£91,770
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)7%8%12%14%16%58%