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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,672£21,997£22,547£23,111£23,804£113,131
Total Expenses£15,671£15,749£15,847£15,948£16,060£79,275
Profit Before Tax£6,001£6,248£6,700£7,163£7,744£33,856
Profit After Tax £4,861£5,061£5,427£5,802£6,273£27,423
Change In Property Value£8,699£8,959£16,918£19,472£20,640£74,688
Net Return£13,559£14,020£22,345£25,274£26,913£102,111
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%113%