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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,876£19,254£19,735£20,228£20,734£98,827
Total Expenses£11,424£11,508£11,599£11,692£11,785£58,007
Profit Before Tax£7,452£7,746£8,136£8,536£8,949£40,819
Profit After Tax £6,036£6,274£6,590£6,914£7,249£33,064
Change In Property Value£3,799£3,875£7,905£10,276£11,869£37,725
Net Return£9,835£10,149£14,495£17,191£19,118£70,788
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%11%16%18%20%76%