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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,704£77,855£79,801£81,796£84,250£400,405
Total Expenses£49,343£49,504£49,742£49,985£50,273£248,849
Profit Before Tax£27,361£28,350£30,059£31,811£33,976£151,556
Profit After Tax £22,162£22,964£24,348£25,767£27,521£122,761
Change In Property Value£29,999£30,898£58,347£67,152£71,181£257,576
Net Return£52,161£53,862£82,694£92,918£98,702£380,337
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)15%16%24%27%29%111%