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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,812£29,244£29,975£30,725£31,646£150,403
Total Expenses£19,785£19,874£19,990£20,109£20,244£100,003
Profit Before Tax£9,027£9,370£9,985£10,615£11,402£50,400
Profit After Tax £7,312£7,590£8,088£8,599£9,236£40,824
Change In Property Value£11,269£11,608£21,919£25,227£26,740£96,763
Net Return£18,581£19,197£30,007£33,825£35,976£137,587
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%