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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,892£30,340£31,099£31,876£32,833£156,040
Total Expenses£20,857£20,948£21,067£21,188£21,327£105,387
Profit Before Tax£9,035£9,392£10,032£10,688£11,506£50,653
Profit After Tax £7,318£7,608£8,126£8,657£9,320£41,029
Change In Property Value£11,999£12,358£23,337£26,859£28,470£103,023
Net Return£19,317£19,966£31,463£35,516£37,790£144,051
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%