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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,060£27,466£28,153£28,856£29,722£141,257
Total Expenses£18,481£18,533£18,612£18,694£18,791£93,111
Profit Before Tax£8,579£8,933£9,540£10,163£10,931£48,146
Profit After Tax £6,949£7,236£7,728£8,232£8,854£38,998
Change In Property Value£11,550£11,897£22,465£25,855£27,406£99,172
Net Return£18,499£19,132£30,192£34,086£36,260£138,170
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%