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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,340£29,780£30,525£31,288£32,226£153,159
Total Expenses£21,102£21,192£21,309£21,429£21,566£106,597
Profit Before Tax£8,238£8,589£9,216£9,859£10,661£46,562
Profit After Tax £6,673£6,957£7,465£7,985£8,635£37,715
Change In Property Value£12,225£12,592£23,777£27,366£29,008£104,967
Net Return£18,898£19,548£31,242£35,351£37,643£142,682
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%