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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,596£19,890£20,387£20,897£21,524£102,294
Total Expenses£13,569£13,609£13,670£13,732£13,805£68,385
Profit Before Tax£6,027£6,280£6,717£7,165£7,719£33,909
Profit After Tax £4,882£5,087£5,441£5,804£6,252£27,466
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£13,282£13,739£21,779£24,607£26,184£99,591
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%