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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,232£54,030£55,381£56,766£58,469£277,878
Total Expenses£37,563£37,655£37,800£37,950£38,131£189,099
Profit Before Tax£15,669£16,376£17,581£18,816£20,338£88,780
Profit After Tax £12,692£13,265£14,241£15,241£16,474£71,911
Change In Property Value£20,000£20,500£33,620£48,077£55,332£177,528
Net Return£32,692£33,765£47,861£63,318£71,806£249,440
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)12%13%18%24%27%93%