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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,808£27,210£27,890£28,588£29,445£139,941
Total Expenses£20,638£20,690£20,768£20,849£20,945£103,890
Profit Before Tax£6,170£6,521£7,122£7,739£8,500£36,051
Profit After Tax £4,998£5,282£5,769£6,268£6,885£29,202
Change In Property Value£13,200£13,596£25,674£29,548£31,321£113,339
Net Return£18,198£18,878£31,443£35,817£38,206£142,541
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%100%