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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,576£24,945£25,568£26,207£26,994£128,290
Total Expenses£17,997£18,080£18,185£18,293£18,414£90,968
Profit Before Tax£6,579£6,865£7,383£7,915£8,580£37,322
Profit After Tax £5,329£5,561£5,981£6,411£6,950£30,231
Change In Property Value£10,238£10,545£19,912£22,917£24,292£87,902
Net Return£15,567£16,105£25,892£29,328£31,241£118,133
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%15%24%27%29%109%