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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,464£25,846£26,492£27,154£27,969£132,926
Total Expenses£17,719£17,803£17,910£18,020£18,144£89,596
Profit Before Tax£7,746£8,043£8,582£9,134£9,825£43,329
Profit After Tax £6,274£6,515£6,951£7,399£7,958£35,097
Change In Property Value£9,960£10,259£19,372£22,295£23,633£85,519
Net Return£16,234£16,774£26,323£29,694£31,591£120,616
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%