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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£24,396£24,496£24,629£24,765£24,921£123,207
Profit Before Tax£11,112£11,545£12,313£13,100£14,080£62,150
Profit After Tax £9,000£9,351£9,973£10,611£11,405£50,341
Change In Property Value£14,250£14,678£27,716£31,899£33,813£122,355
Net Return£23,250£24,029£37,689£42,510£45,217£172,696
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%24%27%29%112%