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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,476£31,948£32,747£33,566£34,572£164,309
Total Expenses£20,857£20,951£21,073£21,199£21,342£105,423
Profit Before Tax£10,619£10,998£11,673£12,366£13,230£58,886
Profit After Tax £8,601£8,908£9,456£10,017£10,716£47,698
Change In Property Value£11,879£12,235£23,104£26,591£28,186£101,995
Net Return£20,480£21,143£32,560£36,607£38,902£149,693
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%17%26%29%31%118%