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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,924£22,253£22,809£23,379£24,081£114,446
Total Expenses£16,293£16,372£16,471£16,572£16,684£82,392
Profit Before Tax£5,631£5,881£6,338£6,808£7,396£32,054
Profit After Tax £4,561£4,763£5,134£5,514£5,991£25,964
Change In Property Value£9,150£9,425£17,797£20,482£21,711£78,565
Net Return£13,711£14,188£22,931£25,997£27,702£104,528
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%