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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,216£30,669£31,436£32,222£33,189£157,732
Total Expenses£20,580£20,637£20,724£20,814£20,921£103,675
Profit Before Tax£9,636£10,033£10,712£11,408£12,268£54,056
Profit After Tax £7,805£8,126£8,677£9,241£9,937£43,786
Change In Property Value£12,899£13,285£25,087£28,873£30,606£110,750
Net Return£20,704£21,412£33,764£38,114£40,542£154,536
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%