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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,616£27,015£27,691£28,383£29,234£138,939
Total Expenses£19,032£19,083£19,161£19,241£19,337£95,855
Profit Before Tax£7,584£7,932£8,529£9,141£9,897£43,084
Profit After Tax £6,143£6,425£6,909£7,405£8,017£34,898
Change In Property Value£10,000£10,250£16,810£24,038£27,666£88,764
Net Return£16,143£16,675£23,719£31,443£35,683£123,663
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%13%18%24%28%96%