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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,788£29,220£29,950£30,699£31,620£150,277
Total Expenses£21,741£21,830£21,946£22,065£22,199£109,780
Profit Before Tax£7,047£7,390£8,004£8,634£9,421£40,497
Profit After Tax £5,708£5,986£6,484£6,994£7,631£32,802
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£18,458£19,118£31,282£35,535£37,884£142,278
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%28%104%