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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,692£16,942£17,366£17,800£18,334£87,135
Total Expenses£11,999£12,070£12,155£12,243£12,339£60,806
Profit Before Tax£4,693£4,872£5,211£5,557£5,995£26,329
Profit After Tax £3,801£3,947£4,221£4,502£4,856£21,326
Change In Property Value£6,299£6,487£12,250£14,099£14,945£54,081
Net Return£10,100£10,434£16,471£18,601£19,801£75,407
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%26%29%31%118%