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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,124£29,561£30,300£31,057£31,989£152,031
Total Expenses£16,021£16,111£16,228£16,348£16,483£81,191
Profit Before Tax£13,103£13,450£14,072£14,710£15,506£70,840
Profit After Tax £10,613£10,894£11,398£11,915£12,560£57,380
Change In Property Value£7,000£7,175£11,767£16,827£19,366£62,135
Net Return£17,613£18,069£23,165£28,742£31,926£119,515
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)20%21%27%33%37%138%