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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,640£30,085£30,837£31,608£32,556£154,725
Total Expenses£16,271£16,362£16,480£16,601£16,738£82,453
Profit Before Tax£13,369£13,723£14,357£15,007£15,817£72,272
Profit After Tax £10,829£11,115£11,629£12,155£12,812£58,540
Change In Property Value£7,125£7,303£11,977£17,127£19,712£63,244
Net Return£17,954£18,419£23,606£29,283£32,524£121,785
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)20%21%27%33%37%138%