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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,288£18,562£19,026£19,502£20,087£95,466
Total Expenses£13,252£13,325£13,414£13,506£13,607£67,104
Profit Before Tax£5,036£5,237£5,612£5,996£6,480£28,362
Profit After Tax £4,079£4,242£4,546£4,857£5,249£22,973
Change In Property Value£7,125£7,339£13,858£15,949£16,906£61,177
Net Return£11,204£11,581£18,404£20,806£22,155£84,150
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%116%