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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,932£35,456£36,342£37,251£38,368£182,350
Total Expenses£24,775£24,874£25,005£25,140£25,294£125,088
Profit Before Tax£10,157£10,582£11,337£12,111£13,074£57,261
Profit After Tax £8,227£8,572£9,183£9,810£10,590£46,382
Change In Property Value£14,580£15,017£28,358£32,637£34,596£125,188
Net Return£22,807£23,589£37,541£42,447£45,186£171,570
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%