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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,480£37,027£37,953£38,902£40,069£190,431
Total Expenses£24,494£24,594£24,730£24,869£25,028£123,714
Profit Before Tax£11,986£12,433£13,223£14,033£15,041£66,716
Profit After Tax £9,709£10,071£10,711£11,367£12,183£54,040
Change In Property Value£14,250£14,678£27,716£31,899£33,813£122,355
Net Return£23,959£24,748£38,427£43,265£45,996£176,395
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%