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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,020£22,350£22,909£23,482£24,186£114,947
Total Expenses£16,588£16,633£16,699£16,768£16,849£83,537
Profit Before Tax£5,432£5,718£6,210£6,714£7,337£31,411
Profit After Tax £4,400£4,631£5,030£5,438£5,943£25,443
Change In Property Value£5,250£5,329£12,620£16,794£19,500£59,493
Net Return£9,650£9,960£17,650£22,232£25,443£84,935
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)9%9%16%20%23%77%