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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,172£29,610£30,350£31,109£32,042£152,282
Total Expenses£19,882£19,938£20,022£20,109£20,213£100,165
Profit Before Tax£9,290£9,672£10,327£10,999£11,829£52,117
Profit After Tax £7,525£7,834£8,365£8,909£9,581£42,215
Change In Property Value£12,450£12,824£24,215£27,869£29,541£106,899
Net Return£19,975£20,658£32,580£36,779£39,123£149,114
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%