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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,720£19,001£19,476£19,963£20,562£97,721
Total Expenses£11,014£11,088£11,178£11,271£11,373£55,923
Profit Before Tax£7,707£7,913£8,298£8,692£9,188£41,798
Profit After Tax £6,242£6,410£6,721£7,041£7,443£33,856
Change In Property Value£4,500£4,613£7,565£10,817£12,450£39,944
Net Return£10,742£11,022£14,286£17,858£19,892£73,800
Return From Rental Income (%)11%12%12%13%14%62%
Total Net Return (%)20%20%26%32%36%134%