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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,380£37,941£38,889£39,861£41,057£195,129
Total Expenses£25,576£25,678£25,815£25,956£26,119£129,144
Profit Before Tax£11,805£12,263£13,074£13,905£14,939£65,985
Profit After Tax £9,562£9,933£10,590£11,263£12,100£53,448
Change In Property Value£15,000£15,450£29,175£33,577£35,592£128,794
Net Return£24,562£25,383£39,765£44,841£47,692£182,242
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%24%27%29%111%