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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,160£53,957£55,306£56,689£58,390£277,502
Total Expenses£34,493£34,619£34,797£34,979£35,192£174,080
Profit Before Tax£18,667£19,338£20,509£21,710£23,198£103,422
Profit After Tax £15,120£15,664£16,613£17,585£18,790£83,772
Change In Property Value£6,850£6,919£20,963£28,789£33,683£97,204
Net Return£21,970£22,583£37,576£46,374£52,474£180,976
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)10%10%16%20%23%79%