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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,600£24,969£25,593£26,233£27,020£128,415
Total Expenses£19,537£19,619£19,725£19,833£19,954£98,667
Profit Before Tax£5,064£5,350£5,868£6,400£7,066£29,748
Profit After Tax £4,101£4,333£4,753£5,184£5,724£24,096
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£15,501£16,075£26,926£30,703£32,774£121,980
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%100%