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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,296£22,630£23,196£23,776£24,489£116,388
Total Expenses£16,535£16,614£16,714£16,816£16,930£83,608
Profit Before Tax£5,761£6,016£6,482£6,960£7,560£32,780
Profit After Tax £4,667£4,873£5,251£5,638£6,123£26,552
Change In Property Value£9,305£9,584£18,097£20,828£22,078£79,891
Net Return£13,971£14,457£23,348£26,466£28,201£106,443
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%