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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,636£19,009£19,484£19,971£20,470£97,570
Total Expenses£11,303£11,386£11,476£11,569£11,662£57,396
Profit Before Tax£7,333£7,623£8,008£8,402£8,809£40,174
Profit After Tax £5,940£6,174£6,486£6,806£7,135£32,541
Change In Property Value£3,750£3,825£7,803£10,144£11,716£37,238
Net Return£9,690£9,999£14,289£16,950£18,851£69,779
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%11%16%18%20%76%