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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,920£35,444£36,330£37,238£38,355£182,287
Total Expenses£23,344£23,442£23,574£23,708£23,863£117,931
Profit Before Tax£11,576£12,002£12,756£13,530£14,493£64,356
Profit After Tax £9,377£9,721£10,333£10,959£11,739£52,129
Change In Property Value£4,500£4,544£13,770£18,911£22,125£63,850
Net Return£13,876£14,266£24,102£29,870£33,864£115,978
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)10%10%17%20%23%79%