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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,762£21,281£21,919£104,173
Total Expenses£14,309£14,385£14,479£14,574£14,681£72,428
Profit Before Tax£5,647£5,870£6,283£6,706£7,238£31,745
Profit After Tax £4,574£4,755£5,089£5,432£5,863£25,713
Change In Property Value£7,799£8,032£15,168£17,457£18,504£66,960
Net Return£12,372£12,787£20,257£22,889£24,367£92,674
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%