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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,792£25,164£25,793£26,438£27,231£129,418
Total Expenses£18,167£18,250£18,356£18,464£18,586£91,824
Profit Before Tax£6,625£6,914£7,437£7,973£8,644£37,593
Profit After Tax £5,366£5,600£6,024£6,458£7,002£30,450
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£15,716£16,261£26,154£29,627£31,561£119,319
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%15%24%27%29%109%