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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,248£22,582£23,146£23,725£24,437£116,138
Total Expenses£17,206£17,251£17,318£17,387£17,469£86,631
Profit Before Tax£5,042£5,331£5,828£6,338£6,968£29,506
Profit After Tax £4,084£4,318£4,721£5,134£5,644£23,900
Change In Property Value£10,950£11,279£21,298£24,512£25,982£94,020
Net Return£15,034£15,596£26,018£29,645£31,626£117,920
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%26%27%101%