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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,860£29,293£30,025£30,776£31,699£150,653
Total Expenses£20,792£20,881£20,997£21,116£21,251£105,037
Profit Before Tax£8,068£8,412£9,028£9,660£10,448£45,616
Profit After Tax £6,535£6,814£7,313£7,824£8,463£36,949
Change In Property Value£12,027£12,388£23,392£26,922£28,538£103,268
Net Return£18,562£19,201£30,705£34,747£37,001£140,216
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%