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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,564£21,887£22,435£22,996£23,685£112,567
Total Expenses£16,059£16,137£16,235£16,335£16,447£81,212
Profit Before Tax£5,505£5,750£6,200£6,661£7,239£31,355
Profit After Tax £4,459£4,658£5,022£5,395£5,863£25,397
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£13,459£13,928£22,527£25,542£27,219£102,674
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%