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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,388£38,964£39,938£40,936£42,164£200,391
Total Expenses£25,674£25,778£25,918£26,062£26,227£129,660
Profit Before Tax£12,714£13,186£14,020£14,874£15,937£70,731
Profit After Tax £10,298£10,681£11,356£12,048£12,909£57,292
Change In Property Value£14,999£15,448£29,172£33,574£35,589£128,781
Net Return£25,297£26,129£40,528£45,622£48,498£186,073
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%