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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,528£30,986£31,761£32,555£33,531£159,360
Total Expenses£21,875£21,967£22,087£22,210£22,351£110,490
Profit Before Tax£8,653£9,019£9,673£10,344£11,180£48,870
Profit After Tax £7,009£7,305£7,835£8,379£9,056£39,585
Change In Property Value£12,720£13,102£24,740£28,474£30,182£109,218
Net Return£19,729£20,407£32,576£36,852£39,238£148,802
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%