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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,328£20,633£21,149£21,677£22,328£106,115
Total Expenses£14,547£14,623£14,718£14,814£14,922£73,624
Profit Before Tax£5,781£6,010£6,431£6,863£7,406£32,491
Profit After Tax £4,683£4,868£5,209£5,559£5,999£26,318
Change In Property Value£7,950£8,189£15,463£17,796£18,864£68,261
Net Return£12,633£13,056£20,672£23,355£24,862£94,579
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%116%