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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£103,956£105,515£108,153£110,857£114,183£542,664
Total Expenses£65,957£66,159£66,466£66,780£67,155£332,516
Profit Before Tax£37,999£39,357£41,688£44,077£47,028£210,148
Profit After Tax £30,779£31,879£33,767£35,703£38,092£170,220
Change In Property Value£40,500£41,715£78,772£90,659£96,099£347,745
Net Return£71,279£73,594£112,539£126,362£134,191£517,965
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%15%23%26%28%107%