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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,192£30,645£31,411£32,196£33,162£157,606
Total Expenses£21,683£21,774£21,894£22,016£22,155£109,521
Profit Before Tax£8,509£8,871£9,517£10,180£11,007£48,085
Profit After Tax £6,893£7,185£7,709£8,246£8,916£38,949
Change In Property Value£12,600£12,978£24,507£28,205£29,897£108,187
Net Return£19,493£20,163£32,216£36,451£38,813£147,136
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%