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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,764£32,240£33,046£33,873£34,889£165,812
Total Expenses£22,038£22,132£22,255£22,382£22,526£111,334
Profit Before Tax£9,726£10,109£10,791£11,491£12,363£54,478
Profit After Tax £7,878£8,188£8,741£9,307£10,014£44,128
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£20,628£21,320£33,539£37,848£40,267£153,603
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%