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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,904£27,308£27,990£28,690£29,551£140,443
Total Expenses£18,971£19,058£19,169£19,283£19,412£95,893
Profit Before Tax£7,933£8,250£8,821£9,407£10,139£44,550
Profit After Tax £6,425£6,682£7,145£7,620£8,213£36,085
Change In Property Value£10,799£11,122£21,003£24,172£25,623£92,719
Net Return£17,224£17,805£28,148£31,792£33,835£128,804
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%