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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,096£21,412£21,948£22,496£23,171£110,124
Total Expenses£15,020£15,098£15,194£15,293£15,403£76,009
Profit Before Tax£6,076£6,315£6,753£7,203£7,768£34,115
Profit After Tax £4,921£5,115£5,470£5,835£6,292£27,633
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£13,171£13,612£21,516£24,302£25,868£98,470
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%116%