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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,716£29,147£29,875£30,622£31,541£149,901
Total Expenses£20,726£20,815£20,931£21,049£21,184£104,704
Profit Before Tax£7,990£8,332£8,945£9,573£10,357£45,197
Profit After Tax £6,472£6,749£7,245£7,754£8,389£36,610
Change In Property Value£11,988£12,348£23,316£26,835£28,445£102,932
Net Return£18,460£19,097£30,562£34,589£36,835£139,542
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%