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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,556£20,864£21,386£21,921£22,578£107,305
Total Expenses£14,966£15,043£15,138£15,236£15,344£75,727
Profit Before Tax£5,590£5,821£6,248£6,685£7,234£31,578
Profit After Tax £4,528£4,715£5,061£5,415£5,860£25,578
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£12,778£13,213£21,107£23,883£25,435£96,415
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%