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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,844£24,321£24,929£25,552£26,191£124,837
Total Expenses£13,906£14,000£14,104£14,210£14,317£70,537
Profit Before Tax£9,938£10,321£10,825£11,342£11,874£54,300
Profit After Tax £8,049£8,360£8,768£9,187£9,618£43,983
Change In Property Value£4,800£4,896£9,988£12,984£14,997£47,665
Net Return£12,849£13,256£18,756£22,171£24,615£91,648
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)11%11%16%18%20%76%