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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,624£18,903£19,376£19,860£20,456£97,220
Total Expenses£13,384£13,458£13,548£13,640£13,743£67,773
Profit Before Tax£5,240£5,445£5,828£6,220£6,713£29,447
Profit After Tax £4,244£4,411£4,721£5,038£5,438£23,852
Change In Property Value£2,400£2,424£7,344£10,086£11,801£34,056
Net Return£6,644£6,835£12,065£15,124£17,239£57,907
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)9%9%17%21%24%79%