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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£15,594£15,671£15,767£15,865£15,975£78,872
Profit Before Tax£5,286£5,522£5,956£6,401£6,959£30,125
Profit After Tax £4,282£4,473£4,824£5,185£5,637£24,401
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£12,982£13,434£21,746£24,660£26,281£99,102
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%